{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Data","Sheet4","RiskSerializationData","Simulations","Nonlinear_1 (2)"],"not_rendered":{"charts":2,"images":1,"macros":1,"external_links":1,"defined_names":115,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"row_number_cap","date_system":"1900"}

{"sheet":"Data","index":0,"n_rows":55,"n_cols":82,"rows_kept":55,"cut":false,"hidden":false,"merged":[[8,54,9,54],[8,48,9,48],[8,49,9,49],[8,50,9,50],[8,51,9,51],[8,52,9,52]]}
[]
[null,null,"country=","Chile"]
[null,null,"ifs_code=",228]
[null,null,"Year=",2013]
[]
[]
[]
[]
[]
[null,"t","ifs_code","Country","Year","Y (Nominal Billions USD) ","X (Nominal Billions USD)","Q (Nominal Billions USD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"trade balance + sib","trade balance","sib","sib/gdp","pib","pib/gdp","assets","assets/gdp","liabilities","liabilities/gdp","yield on assets","yield on liabilities","yield on assets in $","yield on liabilities in $","pcpi","inflation","real GDP"]
[]
[null,{"$f":"B13-1","v":-31},{"$f":"$D$3","v":228},{"$f":"$D$2","v":"Chile"},{"$f":"+E13-1","v":1982},25.450818576380268,4.6420000000000003,5.0529999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1982,-1.1866023055159092E-2,-1.614879296579599E-2,0.109,4.2827699106368971E-3,35.164000000000001,1.3816451480517051,"",null,"",null,null,null,"","",5.6556388015873731,null,29402.495937809756]
[null,-30,228,"Chile",1983,20.672870475156831,4.6280000000000001,4.0810000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1983,3.1151939000145755E-2,2.6459799119689015E-2,9.7000000000000003E-2,4.6921398804567385E-3,36.384,1.7599878083560614,"",null,"",null,null,null,"","",7.1972213766605266,0.27257443927297409,28578.627389112167]
[null,-29,228,"Chile",1984,20.10386511114741,4.3140000000000001,4.4950000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1984,-3.6808842275293475E-3,-9.00324385382178E-3,0.107,5.3223596262924324E-3,35.067999999999998,1.7443411904189066,"",null,"",null,null,null,"","",8.6265990266939294,0.1986013178181032,30260.634853285952]
[null,-28,228,"Chile",1985,17.238188909602428,4.4966200000000001,4.0008999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1985,3.725565390702127E-2,2.8757081303585355E-2,0.14649999999999999,8.4985726034359135E-3,25.721,1.4920941019315708,"",null,"",null,null,null,"","",11.275249232240832,0.30703295671341468,30856.2489485765]
[null,-27,228,"Chile",1986,18.531150411901489,5.2322600000000001,4.6044999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1986,3.8446614708951277E-2,3.3875932472968669E-2,8.4699999999999998E-2,4.5706822359826114E-3,15.492000000000001,0.83599774734170751,"",null,"",null,null,null,"","",13.471322340955521,0.19476936283015034,32583.034701083696]
[null,-26,228,"Chile",1987,21.856113861749822,6.3479999999999999,5.4931000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1987,4.5438086856694808E-2,3.9114913355944407E-2,0.13819999999999999,6.3231735007504009E-3,14.291,0.65386738422014468,"",null,"",null,null,null,"","",16.149525404021269,0.19880773359000359,34727.260701566251]
[null,-25,228,"Chile",1988,25.765010974250718,8.1440000000000001,6.6246999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1988,6.5977072615993171E-2,5.8967566577727171E-2,0.18060000000000001,7.0095060382659941E-3,18.684000000000001,0.72516949512160489,"",null,5.7641256500000004,null,null,null,"","",18.520986327926856,0.14684400095838668,37258.12856275068]
[null,-24,228,"Chile",1989,29.679679366239931,9.6126500000000004,8.5901099999999992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1989,4.2073904660183729E-2,3.4452528525733363E-2,0.22620000000000001,7.6213761344503675E-3,19.823,0.66789805089836263,"",null,4.4727054608000003,null,null,null,"","",21.67472125019372,0.17027899413280734,41209.312599227924]
[null,-23,228,"Chile",1990,32.998480363741812,10.221600014,9.1729999860000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1990,3.7762345849392302E-2,3.1777221752071455E-2,0.19750000000000001,5.9851240973208498E-3,28.548999999999999,0.86516105242740726,"",null,4.0123310211999996,null,null,null,"","",27.317941666666702,0.26035953825346403,42722.2421533616]
[null,-22,228,"Chile",1991,37.98141252526878,11.068500014,9.5506999859999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1991,4.8163033083168744E-2,3.9961653005670013E-2,0.3115,8.2013800774987274E-3,24.131,0.63533708715929949,"",null,3.8965992589999998,null,null,null,"","",33.277408333333298,0.21815211187519035,46018.4157144208]
[null,-21,228,"Chile",1992,46.270993499987128,12.364600014000001,11.819899985999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1992,1.9936896924425403E-2,1.1771954453499095E-2,0.37780000000000002,8.1649424709263081E-3,24.234999999999999,0.52376225723371905,"",null,8.2536424999999998,null,null,null,"","",38.420025000000003,0.15453777575327132,51141.030459788795]
[null,{"$f":"B24-1","v":-20},{"$f":"$D$3","v":228},{"$f":"$D$2","v":"Chile"},{"$f":"+E24-1","v":1993},49.505763698938495,11.711200013999999,12.928199985999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1993,-1.8121121763832838E-2,-2.4582995616449707E-2,0.31990000000000002,6.4618738526168685E-3,25.317,0.51139499945827216,"",null,7.4239029751999999,null,null,null,"","",43.3158666666667,0.12742942428243342,54578.548496145297]
[null,-19,{"$f":"$D$3","v":228},{"$f":"$D$2","v":"Chile"},1994,57.114341868121592,14.443800014000001,13.860999985999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1994,1.600473713083625E-2,1.0204092508773027E-2,0.33129999999999998,5.8006446220632245E-3,17.146999999999998,0.30022231613195927,"",null,7.24610037830855,null,null,null,"","",48.280050000000003,0.11460427126010719,57341.082977173202]
[null,-18,228,"Chile",1995,73.600158307114654,19.358900014,18.298599985999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1995,1.8577406074245205E-2,1.4406219393926291E-2,0.307,4.1711866803189127E-3,20.890999999999998,0.28384449817114787,"",null,6.0712388067600003,null,null,null,"","",52.253116666666699,8.2292099255628193E-2,62412.538864043294]
[null,-17,228,"Chile",1996,78.024741267787775,20.2149,21.287400000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1996,-7.2412928363436912E-3,-1.3745639941555041E-2,0.50749999999999995,6.5043471052113498E-3,22.315000000000001,0.28599902591683013,16.2583730512128,null,27.95952183504,null,null,null,0.56029999999999991,3.0639000000000003,56.0968916666667,7.3560683940064875E-2,66646]
[null,-16,228,"Chile",1997,84.923862105150192,21.7622,23.325299999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1997,-1.227923429470076E-2,-1.8405898663259271E-2,0.52029999999999998,6.1266643685585096E-3,12.61,0.14848594596871575,32.134046816701805,null,67.137907615265405,null,null,null,0.81070000000000009,3.4072,59.5337666666667,6.1266763592219275E-2,71570]
[null,-15,228,"Chile",1998,81.590310403823693,20.274699999999999,22.7669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1998,-2.48779541339369E-2,-3.0545293769138605E-2,0.46239999999999998,5.6673396352017041E-3,4.2640000000000002,5.2261107708693924E-2,36.815105517770498,null,71.7592870682262,null,null,null,0.82679999999999998,2.6998000000000002,62.573300000000003,5.1055619415983466E-2,74763]
[null,-14,228,"Chile",1999,75.120754352316112,21.031400000000001,19.3413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1999,3.105133887580673E-2,2.2498442868044657E-2,0.64249999999999996,8.5528960077620748E-3,11.94,0.15894409079016214,46.698529818991098,null,80.397622144879193,null,null,null,0.51029999999999998,2.7288999999999999,64.659041666666695,3.333277398933232E-2,74377]
[null,-13,228,"Chile",2000,77.825233360468033,23.293199999999999,21.8932,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2000,2.515893516092662E-2,1.7989024119150796E-2,0.55800000000000005,7.1699110417758252E-3,19.178999999999998,0.24643678112942388,47.0067641337236,null,82.377460578416901,null,null,null,1.0942000000000001,3.9474999999999998,67.140799999999999,3.8382231925542243E-2,78352]
[null,-12,228,"Chile",2001,70.967521780330401,22.410399999999999,21.411000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2001,2.0096516888592948E-2,1.4082498231986944E-2,0.42680000000000001,6.0140186566060043E-3,29.728000000000002,0.41889584494747728,47.245225433834804,null,81.371065622386197,null,null,null,0.91970000000000007,3.4420999999999999,69.534383333333395,3.5650205736800888E-2,80948]
[null,-11,228,"Chile",2002,69.729196200908618,22.565300000000001,20.8812,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2002,3.2505752589909613E-2,2.4152006501661865E-2,0.58250000000000002,8.3537460882477464E-3,25.178999999999998,0.36109694893732192,49.838621331207705,null,81.071297300345307,null,null,null,0.3906,3.2338,71.262916666666698,2.4858685019856663E-2,83459]
[null,-10,228,"Chile",2003,75.643895154379351,26.728999999999999,22.859000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2003,5.9158772705544899E-2,5.116077103250475E-2,0.60499999999999998,7.9980016730401525E-3,42.753999999999998,0.56520093145315486,60.998430799100703,null,98.675166845881392,null,null,null,0.72450000000000003,5.4509999999999996,73.265825000000007,2.8105898930602891E-2,86885]
[null,-9,228,"Chile",2004,99.235612187002204,39.053400000000003,29.190999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,0.11019632729622354,9.9383676712902602E-2,1.073,1.081265058332094E-2,64.126999999999995,0.64620954702387878,75.975311059534803,null,106.358401530327,null,null,null,0.80959999999999999,8.968,74.037241666666702,1.0529010854196885E-2,93124]
[null,-8,228,"Chile",2005,122.95819246383542,48.965899999999998,38.200000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2005,0.10205826670468411,8.7557402921049549E-2,1.7829999999999999,1.4500863783634568E-2,67.6310000000001,0.55003248376387603,91.898431081104903,null,124.73817763576299,null,null,null,1.4962,12.281000000000001,76.297300000000007,3.0525966155095619E-2,98476]
[null,-7,228,"Chile",2006,154.78195276036021,67.117999999999995,44.74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006,0.16658272841356281,0.14457757898071316,3.4060000000000001,2.200514943284964E-2,43.335999999999999,0.27998096177979209,120.957146130723,0.78146801984074876,136.86826270585101,0.88426499514291623,null,null,2.4201999999999999,21.266999999999999,78.893050000000002,3.4021518454781408E-2,104721]
[null,-6,228,"Chile",2007,173.47107714833939,77.584299999999999,53.93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2007,0.1544021080649432,0.1363587543747862,3.13,1.8043353690157003E-2,100.604,0.57994682257014551,164.58541833007598,0.94877728919233573,163.85854825944199,0.94458713782772274,3.8340235314814813E-2,0.16994047122119046,4.8422000000000001,24.286000000000001,82.374949999999998,4.4134432627461972E-2,109889]
[null,-5,228,"Chile",2008,179.51010681821421,75.123099999999994,70.085999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008,4.4382459245417838E-2,2.8060258496202396E-2,2.93,1.6322200749215442E-2,146.148,0.81414914508407454,142.71082311000001,0.79500160542225073,172.54442352436601,0.96119614980285095,2.6624134928140083E-2,0.10881680794046057,4.7641999999999998,19.385999999999999,89.560866666666698,8.7234246171520535E-2,113740]
[null,-4,228,"Chile",2009,172.51171566123676,63.903799999999997,50.220999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,8.8375447091015857E-2,7.9315192869967577E-2,1.5629999999999999,9.0602542210482737E-3,123.58499999999999,0.71638612790035239,191.96108564874999,1.112742313836274,214.55743706227898,1.2437267593095409,2.9335375185683899E-2,9.3542156746187918E-2,4.2492000000000001,16.382000000000001,90.902725000000004,1.4982641227976545E-2,111972]
[null,-3,228,"Chile",2010,218.27179204930908,81.956500000000005,67.817999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,8.4983496153316726E-2,6.4774746508729011E-2,4.4109999999999996,2.0208749644587718E-2,177.66200000000001,0.81394851039599725,235.083319044364,1.0770210700943761,264.71598880945402,1.2127814882724419,2.837043071882182E-2,9.6967319291763734E-2,5.5226999999999995,21.097999999999999,92.182658333333293,1.4080252636357038E-2,118515]
[null,-2,228,"Chile",2011,252.0719295797216,94.349000000000004,86.031000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,4.4364321004109281E-2,3.2998517581344984E-2,2.8650000000000002,1.1365803422764295E-2,220.96100000000001,0.87657915884726756,254.51226387590398,1.0096811029306243,286.22233620229798,1.135478816223271,2.1508697930643372E-2,7.5535330713200732E-2,5.2248999999999999,20.661999999999999,95.255766666666702,3.333716328966152E-2,125691]
[null,{"$f":"B43-1","v":-1},228,"Chile",{"$f":"+E43-1","v":2012},267.02615666592419,90.332999999999998,90.266999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,7.9580218901872789E-3,2.4716679753053163E-4,2.0590000000000002,7.7108550926567477E-3,215.791,0.80812682433195349,291.529793316628,1.0917649302849393,333.68496607519097,1.2496340068013017,2.3349723583818344E-2,6.4059205087211676E-2,6.1210000000000004,18.885000000000002,98.112241666666705,2.9987423333600383E-2,132393]
[null,0,228,"Chile",{"$f":"$D$4","v":2013},278.3403687583388,88.885900000000007,90.296999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2.8630414034260905E-3,-5.0696922127926704E-3,2.2080000000000002,7.9327336162187609E-3,218.97,0.78669867751060774,306.144351071355,1.0998920222641375,344.197249163327,1.2366055656920056,2.0159400271984623E-2,5.3334770525518313E-2,5.99,18.138999999999999,99.997575000000097,1.921608660964802E-2,137750]
[null,1,228,"Chile",{"$f":"+E43+1","v":2014},260.95402565867045,85.779499999999999,83.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,1.8725520664668982E-2,1.0612980554753034E-2,2.117,8.1125401099159493E-3,224.005,0.8584079108746917,324.39037859336997,1.2430939809208947,360.70896444964501,1.3822701663221499,1.9083813888553181E-2,4.2542131885539673E-2,6.0990000000000002,15.286,104.389466666667,4.391998172622591E-2,140529]
[null,2,228,"Chile",{"$f":"+E44+1","v":2015},242.53671538268458,71.819299999999998,71.772000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,7.8598409193105165E-3,1.9502201934812579E-4,1.859,7.6648188999623914E-3,182.386,0.75199336196263622,314.23204570013201,1.295606090831747,359.33825251350896,1.4815829098144173,1.4026678556958138E-2,2.9577902448988228E-2,4.7480000000000002,11.132999999999999,108.929266666667,4.3489062114823618E-2,143693]
[null,3,228,"Chile",2016,247.02515120142493,70.097399999999993,67.977999999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,1.4344288355928185E-2,8.5796931595513316E-3,1.4239999999999999,5.7645951963768531E-3,183.054794887501,0.74103707252966178,330.62970398729101,1.3384455079948305,379.309510800667,1.5355096797061651,1.1200695989672651E-2,2.8362592252303996E-2,3.653,10.577999999999999,113.057341666667,3.7896840090113404E-2,145928]
[null,4,228,"Chile",2017,251.22043831849533,77.76363681402789,73.368007658113697,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,2.3876098440202415E-2,1.7497100097968336E-2,1.602534759569,6.3789983422340773E-3,177.78990645007801,0.70770478564597261,348.21976686625601,1.3861124086758645,400.33845239702799,1.5935743726769636,1.0785728852364451E-2,3.3602538944259137E-2,3.6658349592350499,13.102294823146602,116.21985030833299,2.7972607484352485E-2,148367.66043568499]
[null,5,228,"Chile",2018,262.00302772332526,80.605421742574705,76.359454199049395,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,2.2430187346351188E-2,1.6205795713204674E-2,1.6308094536201201,6.2243916331465145E-3,126.44351305574,0.48260325139930876,366.90063329153401,1.4003679136066338,423.41283200927001,1.6160608359701598,9.646449004438392E-3,3.328566543331539E-2,3.4612428238319803,13.730796313044101,119.754402126259,3.041263440409514E-2,151804.59682916399]
[null,6,228,"Chile",2019,274.03350571193681,83.951554589810812,79.831181528623603,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,2.1160951551014821E-2,1.5036019228679767E-2,1.67843667653783,6.1249323223350558E-3,128.121327633449,0.4675389139024837,386.79567845132703,1.4114904578782621,448.48691276691102,1.6366134192304174,8.4972981272219764E-3,3.2533519698556626E-2,3.2111939860690302,14.188363002119001,123.347034190046,2.9999999999993587E-2,155903.32094355099]
[null,7,228,"Chile",2020,287.34313406240449,87.512181304936291,83.484528990422703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,2.0047201851947027E-2,1.4016873337362823E-2,1.7327734948065099,6.0303285145842057E-3,139.46664608710103,0.48536620351893284,408.03429340272197,1.4200245108835838,475.64531891015503,1.6553216782512559,7.5952791265004073E-3,3.1834009436517048E-2,3.0259557770448002,14.705450711571601,127.047445215748,3.0000000000004912E-2,160424.51725091401]
[null,8,228,"Chile",2021,302.11265592579724,91.387619556656688,87.341163780077693,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,1.9337199690055217E-2,1.3393863835922374E-2,1.7955569799510902,5.9433358541328444E-3,97.849742005894299,0.32388494850056021,430.764715715178,1.4258413451602616,504.87382500858598,1.6711442407516668,6.4459280445532084E-3,3.0716316639696286E-2,2.70906448583357,15.048374390548599,130.85886857221999,2.9999999999996474E-2,165445.80464086801]
[null,9,228,"Chile",2022,321.30202405701397,95.562909363333105,91.350816105096996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,1.8921976268268054E-2,1.3109451366197081E-2,1.8675760159172001,5.8125249020709721E-3,98.849742005894299,0.30765365483148571,455.120323819161,1.416487571638831,536.54885812982297,1.6699205668079271,4.7850511499008845E-3,2.9847536720002354E-2,2.12306813421772,15.521317231839101,134.78463462938601,2.9999999999995586E-2,170824.44774974301]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(VLOOKUP($C53,[1]BIS_WEO!$E$2:$CE$304,MATCH($E53,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C53,[1]BIS_WEO!$E$2:$CE$304,MATCH($E53,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":""},null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(VLOOKUP($C54,[1]BIS_WEO!$E$2:$CE$304,MATCH($E54,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C54,[1]BIS_WEO!$E$2:$CE$304,MATCH($E54,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":""},null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(VLOOKUP($C55,[1]BIS_WEO!$E$2:$CE$304,MATCH($E55,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C55,[1]BIS_WEO!$E$2:$CE$304,MATCH($E55,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":""}]

{"sheet":"Sheet4","index":1,"n_rows":1,"n_cols":8,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"1","v":1},{"$f":"_xll.RiskCDS1([0]!NewMatrix2,[0]!NewMatrix2,Sheet4!A1+(0*1000000000))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskCDS2(Sheet4!B1,1,)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskCDS2(Sheet4!B1,2,)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskCDS2(Sheet4!B1,3,)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskCDS2(Sheet4!B1,4,)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskCDS2(Sheet4!B1,4,)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskCDS2(Sheet4!B1,5,)","v":{"$error":"#NAME?"}}]

{"sheet":"RiskSerializationData","index":2,"n_rows":15,"n_cols":48,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
[5,0]
[0]
[{"$f":"Simulations!$S$7","v":{"$error":"#NAME?"}},true,0,1,"GF1_rK0qDwEADgDlAAwjACYAOQBfAHMAdACCAJAAvwDhANsAKgD//wAAAAAAAQQAAAAABTAuMDAlAAAAASBuZmEgc3MsIHdpdGggdmFsIC8gTkZBIHZhbHVhdGlvbgEAAQEQAAIAAQpTdGF0aXN0aWNzAwEBAP8BAQEBAQABAQEABAAAAAEBAQEBAAEBAQAEAAAAAZQAAicAIG5mYSBzcywgd2l0aCB2YWwgLyBORkEgdmFsdWF0aW9uAAAvAQIAAgDHANEAAQECAZqZmZmZmak/AABmZmZmZmbuPwAABQABAQEAAQEBAA==",1,0,0,null,">75%","<25%",">90%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Simulations!$S$7","v":{"$error":"#NAME?"}},1,1,false,true,0,false,{"$f":"_","v":{"$error":"#NAME?"}}]
[{"$f":"Simulations!$BV$53","v":0},true,0,1,"GF1_rK0qDwEADgCuAAwjACYAOABDAFcAWABmAHQAiACqAKQAKgD//wAAAAAAAQQAAAAABDAuMCUAAAABBVNTIE5YAQABARAAAgABClN0YXRpc3RpY3MDAQEA/wEBAQEBAAEBAQAEAAAAAQEBAQEAAQEBAAQAAAABeAACDAAFU1MgTlgAAC8BAgACAJAAmgABAQIBmpmZmZmZqT8AAGZmZmZmZu4/AAAFAAEBAQABAQEA",1,0,0,null,">75%","<25%",">90%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Simulations!$BV$53","v":0},12,1,false,true,0,false,{"$f":"_","v":{"$error":"#NAME?"}}]
[{"$f":"Simulations!$BV$54","v":0},true,0,1,"GF1_rK0qDwEADgCpAAwjACYAOQBBAFUAVgBkAHIAgwClAJ8AKgD//wAAAAAAAQQAAAAABTAuMDAlAAAAAQJyMQEAAQEQAAIAAQpTdGF0aXN0aWNzAwEBAP8BAQEBAQABAQEABAAAAAEBAQEBAAEBAQAEAAAAAXYAAgkAAnIxAAAvAQIAAgCLAJUAAQECAZqZmZmZmak/AABmZmZmZmbuPwAABQABAQEAAQEBAA==",1,0,0,null,">75%","<25%",">90%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Simulations!$BV$54","v":0},13,1,false,true,0,false,{"$f":"_","v":{"$error":"#NAME?"}}]
[{"$f":"Simulations!$AV$31","v":0},false,1,1,"GF1_rK0qDwEADgD4AAwjACYAOABqAH4AfwCNAJsA0gD0AO4AKgD//wAAAAAAAQQAAAAABDAuMDAAAAABDW4uYS4gLyBhc3NldHMBH0NvbXBhcmlzb24gd2l0aCBOb3JtYWwoMCwwLjAzNSkBARAAAgABClN0YXRpc3RpY3MDAQEA/wEBAQEBAAEBAQAEAAAAAQEBAQEAAQEBAAQAAAACogACugAAFAANbi5hLiAvIGFzc2V0cwAALwECAAIAFgAPTm9ybWFsKDAsMC4wMzUpAQElAQIA2gDkAAEBAgGamZmZmZmpPwAAZmZmZmZm7j8AAAUAAQEBAAEBAQA=",2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Simulations!$AV$31","v":0},10,1,false,false,1,false,{"$f":"_","v":{"$error":"#NAME?"}},{"$f":"Simulations!$AV$31","v":0},10,1,true,false,1,true,{"$f":"_RiskNormal(0,0.035,_xll.RiskCorrmat(NewMatrix4,5))","v":{"$error":"#NAME?"}}]
[{"$f":"Simulations!$AR$35","v":{"$error":"#NAME?"}},false,1,1,"GF1_rK0qDwEADgD8AAwjACYAOABsAIAAgQCPAJ0A1gD4APIAKgD//wAAAAAAAQQAAAAABDAuMDAAAAABD24uYS4gLyBueCBzaG9jawEfQ29tcGFyaXNvbiB3aXRoIE5vcm1hbCgwLDAuMDAzKQEBEAACAAEKU3RhdGlzdGljcwMBAQD/AQEBAQEAAQEBAAQAAAABAQEBAQABAQEABAAAAAKkAAK+AAAWAA9uLmEuIC8gbnggc2hvY2sAAC8BAgACABYAD05vcm1hbCgwLDAuMDAzKQEBJQECAN4A6AABAQIBmpmZmZmZqT8AAGZmZmZmZu4/AAAFAAEBAQABAQEA",2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Simulations!$AR$35","v":{"$error":"#NAME?"}},26,1,false,false,1,false,{"$f":"_","v":{"$error":"#NAME?"}},{"$f":"Simulations!$AR$35","v":{"$error":"#NAME?"}},26,1,true,false,1,true,{"$f":"_RiskNormal(0,0.003,_xll.RiskCorrmat(NewMatrix4,1))","v":{"$error":"#NAME?"}}]
[0]
[false,13440,6215,7050,100]
[false,13440,6215,7050,500]
[false,13440,6215,7050,1000]
[false,13440,6215,7050,1500]
[false,13440,6215,7050,2000]
[0]
[0,false,false,10,0.95,1]

{"sheet":"Simulations","index":3,"n_rows":61,"n_cols":70,"rows_kept":61,"cut":false,"hidden":false,"merged":[[42,48,42,51],[16,48,18,52],[52,65,52,66],[3,15,3,17],[1,15,1,17],[2,15,2,17],[5,15,5,17],[8,54,9,54],[8,53,9,53],[8,48,9,48],[8,49,9,49],[8,50,9,50],[8,51,9,51],[8,52,9,52]],"read":"row_number_cap"}
[null,null,null,null,null,null,null,null,null,null,null,0.2,0.1,null,null,null,null,null,"NFA valuation",null,null,null,null,null,null,null,"Elasticity of NX to REER"]
[null,null,null,null,null,null,null,null,null,null,null,"k outf shock","e_x =",{"$f":"Data!N2","v":0},"k inf shock","∆%(REER)=",null,null,".",".",null,null,null,null,null,"Period 1",-0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,"e_m =",{"$f":"Data!N3","v":0},null,"REER_0=",null,null,100,null,null,null,null,null,null,"Period 2",{"$f":"AA2","v":-0.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fx composition of the stocks of A and L:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REER_1=",null,null,{"$f":"S3*(1+S2)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Period 3",{"$f":"AA3","v":-0.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A/GDP","L/GDP"]
[null,null,null,null,null,null,null,null,null,null,null,null,"tb ss, with val",{"$f":"BN54","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,"Period 4",{"$f":"AA4","v":-0.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,{"$f":"Data!BU46","v":1.3384455079948305},{"$f":"Data!BW46","v":1.5355096797061651}]
[null,null,null,null,null,null,null,null,null,null,null,null,"tb ss, w/o val",{"$f":"BO54","v":{"$error":"#NAME?"}},null,"nfa=",null,null,null,null,null,null,null,null,null,"Period 5",{"$f":"AA5","v":-0.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A, FC",1,null,null,null,null,null,null,null,null,null,null,null,null,"1*(B45<=$G$3)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"nfa ss, with val",{"$f":" (-((AP52)/(1-AP52))*N5)","v":{"$error":"#NAME?"}},null,null,"ER Solution:",null,{"$f":"_xll.RiskOutput()+S2","v":{"$error":"#NAME?"}},null,null,null,null,null,null,"Period 6",-0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L, FC",0.3,null,null,null,null,null,null,null,null,null,null,null,null,"($D$7-(($D$7-$D$8)/$G$3)*B45)*BK46"]
[null,null,null,null,null,null,null,null,null,null,null,null,"r/1-r",{"$f":"D8/(1-D8)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA2:AA7)","v":-1.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,"nfa ss, w/o val",{"$f":" (-((AP52)/(1-AP52))*N6)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"STDEV(AK12:AK43)","v":8.4656205927387346E-2},{"$f":"STDEV(AL12:AL43)","v":6.4850787375718491E-2},null,{"$f":"STDEV(AN12:AN42)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"NFA/GDP (Local Currency, Assets)","NFA/GDP (Foreign Currency, Assets)","NFA/GDP (Local Currency, Liab.)","NFA/GDP (Foreign Currency, Liab.)",null,null,"NETFX"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"nfa GM","Potential Output (Constant Prices, LCU, Billions)","Long Term Bond Yield","Growth Rate Potential Output","Trade Balance (% of GDP)","path of delta","counter","delta * rho","path of alpha"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AR1","I if SC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F12,\"n.a.\")","v":0},{"$f":"IFERROR(G12/T12*100,\"n.a.\")","v":"n.a."},{"$f":"IFERROR(W12/#REF!-1,\"n.a.\")","v":"n.a."},{"$f":"IFERROR(H12/U12*100,\"n.a.\")","v":"n.a."},null,null,null,null,null,null,null,null,null,null,null,0.18137130287261782,0.22676733934298099,{"$f":"1+AL12","v":1.226767339342981},null,null,null,null,null,"nx",0.27,1,null,null,null,null,null,null,null,{"$error":"#N/A"},null,{"$f":"AJ12","v":0},6918.1234964596197,6.8424755620722912,{"$f":"IFERROR(BF12/#REF!-1,\"n.a.\")","v":"n.a."},{"$f":"AD12-AF12","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"n.a.",{"$f":"IFERROR(W13/W12-1,\"n.a.\")","v":"n.a."},"n.a.",null,null,null,null,null,null,null,null,null,null,null,0.19269944878425682,0.14902661143440721,1.1490266114344072,{"$f":"+V13/V12-1","v":{"$error":"#DIV/0!"}},{"$f":"1+AN13","v":{"$error":"#DIV/0!"}},{"$f":"AO13/AM13","v":{"$error":"#DIV/0!"}},null,null,"rg",0.12,1,null,null,null,null,null,null,null,{"$error":"#N/A"},null,0,7129.3287404695593,7.9454696132596716,{"$f":"IFERROR(BF13/BF12-1,\"n.a.\")","v":3.0529267671793425E-2},0,null,null,null,{"$f":"BM12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,6.2916044603369192E-2,9.1492300115078473E-2,1.0914923001150785,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"ryol",0.41,1,null,null,null,null,null,null,null,{"$error":"#N/A"},null,0,7358.2058021364901,8.070132496513521,3.2103592077008969E-2,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,0.19995794828560931,0.14285097902613675,1.1428509790261367,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,0,7615.3962197866795,7.0954308317293773,3.4952870926158841E-2,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,0.19867517744208207,0.10698193623747132,1.1069819362374713,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,0,7893.429283728,5.7385718711273146,3.6509336601413089E-2,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,0.1152755247340127,3.8081705380436759E-2,1.0380817053804368,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,"Data from Benetrix Lane and Shambaugh",null,null,null,null,null,{"$error":"#N/A"},null,0,8158.3695408833501,4.805955012788389,3.3564658354704457E-2,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,0.15057766590873189,8.8768318414955472E-2,1.0887683184149555,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Defining the distribution of innovations",null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,0,8416.736722359361,4.7457893257056529,3.1668972603076773E-2,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,0.15543932070821809,0.15065208542410358,1.1506520854241036,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"nx",{"$f":"_xll.RiskNormal(0,0.021, _xll.RiskCorrmat(NewMatrix4,1))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,0,8672.5722695084096,3.7080724652995176,3.0396049631612243E-2,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,1.4058227572975257E-2,2.4736154496874052E-2,1.0247361544968741,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"rg",{"$f":"_xll.RiskNormal(0,0.019,_xll.RiskCorrmat(NewMatrix4,2))","v":{"$error":"#NAME?"}},null,null,null,0.17277780000000001,0.20489840000000001,0.36752450000000003,5.6144170000000007E-2,{"$f":"AW20+AX20-(AY20+AZ20)","v":-4.5992470000000008E-2},null,0.148754,null,0,8957.00905394437,3.1307839709546421,3.2797280391194006E-2,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,0.10852581736352551,0.11122079634801207,1.1112207963480121,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"ryol",{"$f":"_xll.RiskNormal(0,0.011,_xll.RiskCorrmat(NewMatrix4,3))","v":{"$error":"#NAME?"}},null,null,null,0.16573899999999997,0.23087510000000003,0.39560250000000002,5.9948790000000002E-2,-5.8937190000000084E-2,null,0.17092599999999999,null,0,9210.9638588123817,3.6425032421280061,2.8352634605876448E-2,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,2.019918202046167E-2,4.2224256717579678E-2,1.0422242567175797,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,0.15761049999999999,0.2178052,0.40052409999999999,6.0018079999999994E-2,-8.5126479999999949E-2,null,0.15778700000000001,null,0,9468.9143541811991,3.9683843329258348,2.8004723427725642E-2,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,0.213818026364474,4.6034973662132828E-2,1.0460349736621328,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Defining the correlation matrix of innovations",null,null,null,0.1598096,0.28914059999999997,0.42106990000000005,6.4962119999999998E-2,{"$f":"AW23+AX23-(AY23+AZ23)","v":-3.7081820000000099E-2},null,0.22417899999999999,null,{"$f":"AJ23","v":0},9714.1592359544993,2.9036831581237266,2.59000000000007E-2,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(G24/#REF!*100,\"n.a.\")","v":"n.a."},"n.a.",{"$f":"IFERROR(H24/#REF!*100,\"n.a.\")","v":"n.a."},null,null,null,null,null,null,null,null,null,null,null,5.4336966908747009E-2,5.6224500118533527E-3,1.0056224500118534,{"$f":"+V24/V23-1","v":{"$error":"#DIV/0!"}},{"$f":"1+AN24","v":{"$error":"#DIV/0!"}},{"$f":"AO24/AM24","v":{"$error":"#DIV/0!"}},"@RISK Correlations",{"$f":"\"n.a. / nx shock in \"&CELL(\"address\",$AR$36)","v":"n.a. / nx shock in $AR$36"},{"$f":"\"n.a. / g shock in \"&CELL(\"address\",$AS$36)","v":"n.a. / g shock in $AS$36"},{"$f":"\"n.a. / yol shock in \"&CELL(\"address\",$AT$36)","v":"n.a. / yol shock in $AT$36"},{"$f":"\"n.a. / yoa shock in \"&CELL(\"address\",$AU$36)","v":"n.a. / yoa shock in $AU$36"},{"$f":"\"assets / RHS in \"&CELL(\"address\",#REF!)","v":{"$error":"#REF!"}},0.16296160000000001,0.2916378,0.4152612,7.261724E-2,-3.3279040000000037E-2,null,0.21902099999999999,null,0,9979.3557830960599,4.484395224087212,2.7300000000000324E-2,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"nx","g","rL","REER",0,{"$f":"IFERROR(G25/T24*100,\"n.a.\")","v":"n.a."},"n.a.",{"$f":"IFERROR(H25/U24*100,\"n.a.\")","v":"n.a."},null,null,null,null,null,null,null,null,null,null,null,0.14681016658442814,0.1590146006217692,1.1590146006217692,{"$error":"#DIV/0!"},{"$f":"1+AN25","v":{"$error":"#DIV/0!"}},{"$f":"AO25/AM25","v":{"$error":"#DIV/0!"}},{"$f":"\"n.a. / nx shock in \"&CELL(\"address\",$AR$36)","v":"n.a. / nx shock in $AR$36"},1,null,null,null,null,0.17420660000000002,0.348024,0.49033890000000002,8.6924279999999993E-2,-5.5032579999999998E-2,null,0.2611,null,0,10267.7591652275,3.7745803114636405,2.8899999999996373E-2,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,0.12134497128002986,8.843221542236579E-2,1.0884322154223658,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"\"n.a. / g shock in \"&CELL(\"address\",$AS$36)","v":"n.a. / g shock in $AS$36"},{"$f":"R28","v":-0.5},1,null,null,null,0.19332750000000001,0.3892794,0.55902529999999995,8.2010349999999996E-2,-5.8428749999999918E-2,null,0.30726900000000001,null,0,10594.273906681699,3.5016604688468354,3.1799999999996498E-2,0,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"nx",2.1000000000000001E-2,null,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,0.10376254676227625,0.14085084954796878,1.1408508495479688,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"\"n.a. / yol shock in \"&CELL(\"address\",$AT$36)","v":"n.a. / yol shock in $AT$36"},{"$f":"R29","v":0.84},{"$f":"S29","v":-0.32},1,null,null,0.20881720000000001,0.42978969999999994,0.67213489999999998,7.4687980000000001E-2,-0.10821597999999999,null,0.35510199999999997,null,0,10943.8849456023,4.0149342559632331,3.300000000000991E-2,0,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g",-0.5,1.9E-2,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,0.1274451737756046,0.13839450721329638,1.1383945072132964,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"\"n.a. / yoa shock in \"&CELL(\"address\",$AU$36)","v":"n.a. / yoa shock in $AU$36"},0,0,0,1,0,0.21013699999999999,0.48768539999999999,0.76161649999999992,6.7229369999999997E-2,-0.13102346999999992,null,0.420456,null,0,11330.204084182,3.7171594507607315,3.5299999999994336E-2,0,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rL",0.84,-0.32,1.0999999999999999E-2,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,0.15882254299054077,9.7633401004251441E-2,1.0976334010042514,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"\"assets / RHS in \"&CELL(\"address\",#REF!)","v":{"$error":"#REF!"}},0,0,0,0,1,0.21481169999999999,0.5753722,0.85721429999999998,5.3093009999999996E-2,-0.12012341000000004,null,0.52227900000000005,null,0,11734.6923699873,3.4435272566160622,3.5700000000000287E-2,{"$f":"AD29-AF29","v":0},null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REER",-0.33,0.35,-7.0000000000000007E-2,0.31,0,0,"n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,-2.6883245701806446E-2,-2.0138127951750073E-2,0.97986187204824993,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"nx shock","g shock","yol shock",null,null,0.23730440000000003,0.50929950000000002,0.86633819999999995,4.8627919999999998E-2,-0.16836222000000001,null,0.46067200000000003,null,0,12148.9270106479,2.6624833249954269,3.5300000000004106E-2,{"$f":"AD30-AF30","v":0},null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,-7.3952225913697545E-2,-2.6591088080984315E-2,0.97340891191901568,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"_xll.RiskNormal(0,0.021,_xll.RiskCorrmat(NewMatrix4,1))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskNormal(0,0.019,_xll.RiskCorrmat(NewMatrix4,2))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskNormal(0,0.011,_xll.RiskCorrmat(NewMatrix4,3))","v":{"$error":"#NAME?"}},null,null,0.2428708,0.4361546,0.8685518000000001,4.9263269999999998E-2,-0.23878967000000006,null,0.38689099999999998,null,0,12557.1309582056,2.2008712432851079,3.3599999999994301E-2,0,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,-1.9756286234727249E-2,-5.9082370026021014E-2,0.94091762997397899,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"(_xll.RiskNormal(0,0.021,_xll.RiskCorrmat(NewMatrix4,1))*(1-$AU$12))+($AU$12*(_xll.RiskNormal(0,0.021,_xll.RiskCorrmat(NewMatrix4,1)) + $AT$12*AR31))","v":{"$error":"#NAME?"}},{"$f":"(_xll.RiskNormal(0,0.019,_xll.RiskCorrmat(NewMatrix4,2))*(1-$AU$13))+($AU$13*(_xll.RiskNormal(0,0.019,_xll.RiskCorrmat(NewMatrix4,2)) + $AT$13*AS31))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskNormal(0,0.011,_xll.RiskCorrmat(NewMatrix4,3))*(1-$AU$14)+($AU$14*(_xll.RiskNormal(0,0.011,_xll.RiskCorrmat(NewMatrix4,3)) + $AT$14*AT31))","v":{"$error":"#NAME?"}},null,null,0.27359250000000002,0.36613639999999997,0.8279531,5.4153670000000001E-2,-0.24237787000000011,null,0.31198300000000001,null,0,12917.520616706099,3.0151637640229136,2.8699999999999726E-2,0,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,0.21298439312089101,8.473329452744105E-2,1.084733294527441,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"(_xll.RiskNormal(0,0.021,_xll.RiskCorrmat(NewMatrix4,1))*(1-$AU$12))+($AU$12*(_xll.RiskNormal(0,0.021,_xll.RiskCorrmat(NewMatrix4,1)) + $AT$12*AR32))","v":{"$error":"#NAME?"}},{"$f":"(_xll.RiskNormal(0,0.019,_xll.RiskCorrmat(NewMatrix4,2))*(1-$AU$13))+($AU$13*(_xll.RiskNormal(0,0.019,_xll.RiskCorrmat(NewMatrix4,2)) + $AT$13*AS32))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskNormal(0,0.011,_xll.RiskCorrmat(NewMatrix4,3))*(1-$AU$14)+($AU$14*(_xll.RiskNormal(0,0.011,_xll.RiskCorrmat(NewMatrix4,3)) + $AT$14*AT32))","v":{"$error":"#NAME?"}},null,null,0.26660630000000002,0.47970940000000001,0.91014499999999998,5.8759040000000005E-2,-0.22258833999999994,null,0.42094999999999999,null,0,13257.2514089255,1.7170014825798705,2.6300000000002433E-2,0,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,0.15324819686085855,7.200158627865183E-2,1.0720015862786518,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"(_xll.RiskNormal(0,0.021,_xll.RiskCorrmat(NewMatrix4,1))*(1-$AU$12))+($AU$12*(_xll.RiskNormal(0,0.021,_xll.RiskCorrmat(NewMatrix4,1)) + $AT$12*AR33))","v":{"$error":"#NAME?"}},{"$f":"(_xll.RiskNormal(0,0.019,_xll.RiskCorrmat(NewMatrix4,2))*(1-$AU$13))+($AU$13*(_xll.RiskNormal(0,0.019,_xll.RiskCorrmat(NewMatrix4,2)) + $AT$13*AS33))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskNormal(0,0.011,_xll.RiskCorrmat(NewMatrix4,3))*(1-$AU$14)+($AU$14*(_xll.RiskNormal(0,0.011,_xll.RiskCorrmat(NewMatrix4,3)) + $AT$14*AT33))","v":{"$error":"#NAME?"}},null,null,0.30595719999999998,0.54546460000000008,0.99346050000000008,7.6973769999999997E-2,-0.21901247000000001,null,0.46849099999999999,null,0,13586.031243866901,1.6065942028987399,2.4800000000003708E-2,0,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,0.25827418416244985,0.11193881363418989,1.1119388136341899,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"(_xll.RiskNormal(0,0.021,_xll.RiskCorrmat(NewMatrix4,1))*(1-$AU$12))+($AU$12*(_xll.RiskNormal(0,0.021,_xll.RiskCorrmat(NewMatrix4,1)) + $AT$12*AR34))","v":{"$error":"#NAME?"}},{"$f":"(_xll.RiskNormal(0,0.019,_xll.RiskCorrmat(NewMatrix4,2))*(1-$AU$13))+($AU$13*(_xll.RiskNormal(0,0.019,_xll.RiskCorrmat(NewMatrix4,2)) + $AT$13*AS34))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskNormal(0,0.011,_xll.RiskCorrmat(NewMatrix4,3))*(1-$AU$14)+($AU$14*(_xll.RiskNormal(0,0.011,_xll.RiskCorrmat(NewMatrix4,3)) + $AT$14*AT34))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,0,13912.095993719699,0.92417001191017834,2.3999999999999355E-2,0,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,0.17998247405149392,9.9934440865156571E-2,1.0999344408651566,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"(_xll.RiskNormal(0,0.021,_xll.RiskCorrmat(NewMatrix4,1))*(1-$AU$12))+($AU$12*(_xll.RiskNormal(0,0.021,_xll.RiskCorrmat(NewMatrix4,1)) + $AT$12*AR35))","v":{"$error":"#NAME?"}},{"$f":"(_xll.RiskNormal(0,0.019,_xll.RiskCorrmat(NewMatrix4,2))*(1-$AU$13))+($AU$13*(_xll.RiskNormal(0,0.019,_xll.RiskCorrmat(NewMatrix4,2)) + $AT$13*AS35))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskNormal(0,0.011,_xll.RiskCorrmat(NewMatrix4,3))*(1-$AU$14)+($AU$14*(_xll.RiskNormal(0,0.011,_xll.RiskCorrmat(NewMatrix4,3)) + $AT$14*AT35))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,0,14240.421459171501,1.569577216342672,2.3600000000001176E-2,0,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,0.21700036240169651,0.12678634766251173,1.1267863476625117,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,14563.6790262946,1.758616371052983,2.2699999999993281E-2,0,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,-7.4023478690798949E-3,7.4652901173508868E-2,1.0746529011735089,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,14892.8181722889,-0.1482867320703698,2.260000000000284E-2,0,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,2.4689375207144648E-2,-5.1519257889380055E-2,0.94848074211061995,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"Debt less disc val",{"$f":"_xll.RiskOutput()+(1-(PRODUCT(AX54:AX59)))*AJ45","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,15187.695972100199,3.5770242592963246,1.9799999999998485E-2,0,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,0.10588205320574229,6.041847421341151E-2,1.0604184742134115,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,15379.0609413487,1.5775971165388107,1.2600000000002609E-2,0,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,3.2077876352361478E-2,7.9564230356050425E-2,1.0795642303560504,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"Debt less disc val after revaluation",{"$f":"(AR39)+($S$2*BB43)","v":{"$error":"#NAME?"}},null,"Debt less its discounted value NO reval",{"$f":"(AR39)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,15582.064545774499,-0.35687598000290643,1.3199999999999878E-2,0,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,4.2722624121015684E-2,1.2848358996962794E-2,1.0128483589969628,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,15828.261165597802,-0.27385275619474414,1.5800000000004255E-2,0,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,null,null,null,7.7177225445410835E-2,7.0873180325150109E-2,1.0708731803251501,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,"Elasticity of Net Debt to ER:",null,null,null,null,{"$f":"AX45-AZ45","v":0.87779260408298099},{"$f":"+BC34","v":0.46849099999999999},{"$f":"+BA43+BC43*(-S2)","v":{"$error":"#VALUE!"}},null,16110.004214345401,0.88665650406503715,1.7799999999997373E-2,0,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+W43*(1+X44)","v":{"$error":"#VALUE!"}},null,"n.a.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG44/100","v":9.30912391376113E-3},1.009309123913761,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$D$8","v":0},null,null,"Reval:",{"$f":"T53-AR41","v":{"$error":"#NAME?"}},{"$f":"$T$4","v":0},null,null,null,null,null,null,null,{"$f":"BC43","v":0.46849099999999999},{"$f":"+BA44+BC44*(-S2)","v":{"$error":"#VALUE!"}},null,16411.261293153599,0.93091239137611304,1.8699999999996164E-2,0,{"$f":"$D$7","v":0},{"$f":"1*(B44<=$G$3)","v":1},null,1,"adj. trade balance (using revalued S2 Ex Rate)",null,null,null,"returns on liabilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},null,"n.a.",null,"Net Debt level in 2016:",null,null,null,null,null,null,null,null,{"$f":"AY5-AX5","v":0.19706417171133461},null,{"$f":"BG45/100","v":2.1958778630437433E-2},1.0219587786304374,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$D$8+K3","v":0},"Discount ratio",null,"No reval",{"$f":"T52-AU51","v":{"$error":"#NAME?"}},{"$f":"$S$4","v":{"$error":"#VALUE!"}},null,{"$f":"(1-AX6)*AX5","v":0},{"$f":"AX6*AX5","v":1.3384455079948305},{"$f":"(1-AX7)*AY5","v":1.0748567757943155},{"$f":"AX7*AY5","v":0.46065290391184954},{"$f":"AW45+AX45-(AY45+AZ45)","v":-0.19706417171133439},null,{"$f":"BC44","v":0.46849099999999999},{"$f":"+BA45+BC45*(-S2)","v":{"$error":"#VALUE!"}},null,16752.615528051199,2.1958778630437434,2.0800000000000374E-2,0,{"$f":"$D$7","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},null,"n.a.",null,null,null,null,null,null,null,null,null,null,null,null,1.5628677403444514E-2,1.0156286774034444,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$D$8+K4","v":0},{"$f":"PRODUCT(AX$54:AX54)","v":{"$error":"#NAME?"}},"Weo g pd1",null,null,null,null,null,null,null,null,null,2017,{"$error":"#N/A"},null,null,17121.173069668399,1.5628677403444515,2.200000000000446E-2,0,0,null,null,1,{"$f":"(Data!BN47+AR31+AA2*$S$2)+((BQ46-BR46)*BP46)","v":{"$error":"#NAME?"}},null,null,null,{"$f":"Data!BY47+AT31","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},null,"n.a.",null,null,null,null,null,null,null,null,null,null,null,null,1.2672927478866218E-2,1.0126729274788662,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$D$8+K5","v":0},{"$f":"PRODUCT(AX$54:AX55)","v":{"$error":"#NAME?"}},"Weo g pd2",null,null,null,null,null,null,null,null,null,2018,null,null,null,17532.081223340399,1.2672927478866218,2.3999999999997579E-2,0,0,null,null,1,{"$f":"(Data!BN48+AR32+AA3*$S$2)+((BQ47-BR47)*BP47)","v":{"$error":"#NAME?"}},null,null,null,{"$f":"Data!BY48+AT32","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},null,"n.a.",null,null,null,null,null,null,null,null,null,null,null,null,1.5995548227627842E-2,1.0159955482276279,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$D$8+K6","v":0},{"$f":"PRODUCT(AX$54:AX56)","v":{"$error":"#NAME?"}},"Weo g pd3",null,null,null,null,null,null,null,null,null,2019,null,null,null,17935.319091477199,1.599554822762784,2.2999999999998355E-2,0,0,null,null,1,{"$f":"(Data!BN49+AR33+AA4*$S$2)+((BQ48-BR48)*BP48)","v":{"$error":"#NAME?"}},null,null,null,{"$f":"Data!BY49+AT33","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},null,"n.a.",null,null,null,null,null,null,null,null,null,null,null,null,2.2397555005860163E-2,1.0223975550058602,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"PRODUCT(AX$54:AX57)","v":{"$error":"#NAME?"}},"Weo g pd4",null,null,null,null,null,null,null,null,null,2020,null,null,null,18326.309047671399,2.2397555005860164,2.179999999999982E-2,0,0,null,null,1,{"$f":"(Data!BN50+AR34+AA5*$S$2)+((BQ49-BR49)*BP49)","v":{"$error":"#NAME?"}},null,null,null,{"$f":"Data!BY50+AT34","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},null,"n.a.",null,null,null,null,null,null,null,null,null,null,null,null,2.4329313014298286E-2,1.0243293130142983,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"PRODUCT(AX$54:AX58)","v":{"$error":"#NAME?"}},"Weo g pd5",null,null,null,null,null,null,null,null,null,2021,null,null,null,18711.161537672499,2.4329313014298286,{"$f":"IFERROR(BF50/BF49-1,IFERROR(BF49/BF48-1,\"n.a.\"))","v":2.100000000000013E-2},0,0,null,null,1,{"$f":"(Data!BN51+AR35+AA6*$S$2)+((BQ50-BR50)*BP50)","v":{"$error":"#NAME?"}},null,null,null,{"$f":"Data!BY51+AT35","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V50*(1+AN51)","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},null,"n.a.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-$G$7)*AL50+$G$6*$G$7","v":2.4329313014298286E-2},1.0243293130142983,{"$f":"IF($B51-7>$G$3,$G$2,AN50+($G$2-AN$50)/$G$3)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"PRODUCT(AX$54:AX59)","v":{"$error":"#NAME?"}},"Weo g pd6",null,null,null,null,null,null,null,null,null,2022,null,null,null,"n.a.","n.a.","n.a.",0,0,null,null,1,{"$f":"(Data!BN52+AR36+AA7*$S$2)+((BQ51-BR51)*BP51)","v":{"$error":"#NAME?"}},null,null,null,{"$f":"Data!BY52+AT36","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV of trunc sum at T2 ER, NO REVAL",null,null,{"$f":"BO60+($T$2*AA8)","v":{"$error":"#NAME?"}},null,{"$f":"V51*(1+AN52)","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV of trunc sum at S2 ER, with  REVAL",null,null,{"$f":"BO60+($S$2*AA8)","v":{"$error":"#NAME?"}},null,{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,": PV of trunc sum at the solution ER, cell T53:",null,null,{"$f":"+X53/W53","v":{"$error":"#VALUE!"}},{"$f":"+AE53/AE52-1","v":{"$error":"#VALUE!"}},{"$f":"+Z53/W53","v":{"$error":"#VALUE!"}},{"$f":"+AG53/AG52-1","v":{"$error":"#VALUE!"}},{"$f":"+AG53*(1-BN53*($D$7))","v":{"$error":"#VALUE!"}},{"$f":"+AI53/AI52-1","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,"Shocks to Growth",null,"Shocks to returns","Shocks to Discount ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV of truncated Sum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weo g pd1",{"$f":"LN(Data!CD47)-LN(Data!CD46)+AS31","v":{"$error":"#NAME?"}},"r1",{"$f":"BR46","v":{"$error":"#NAME?"}},{"$f":"(1+AU54)/(1+AW54)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ46*((Data!BN47+AR31)+((BQ46-BR46)*BP46))","v":{"$error":"#NAME?"}},{"$f":"AQ46*(Data!BN47+AR31)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weo g pd2",{"$f":"LN(Data!CD48)-LN(Data!CD47)+AS32","v":{"$error":"#NAME?"}},"r2",{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ47*((Data!BN48+AR32)+((BQ47-BR47)*BP47))","v":{"$error":"#NAME?"}},{"$f":"AQ47*(Data!BN48+AR32)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weo g pd3",{"$f":"LN(Data!CD49)-LN(Data!CD48)+AS33","v":{"$error":"#NAME?"}},"r3",{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ48*((Data!BN49+AR33)+((BQ48-BR48)*BP48))","v":{"$error":"#NAME?"}},{"$f":"AQ48*(Data!BN49+AR33)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weo g pd4",{"$f":"LN(Data!CD50)-LN(Data!CD49)+AS34","v":{"$error":"#NAME?"}},"r4",{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ49*((Data!BN50+AR34)+((BQ49-BR49)*BP49))","v":{"$error":"#NAME?"}},{"$f":"AQ49*(Data!BN50+AR34)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weo g pd5",{"$f":"LN(Data!CD51)-LN(Data!CD50)+AS35","v":{"$error":"#NAME?"}},"r5",{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ50*((Data!BN51+AR35)+((BQ50-BR50)*BP50))","v":{"$error":"#NAME?"}},{"$f":"AQ50*(Data!BN51+AR35)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weo g pd6",{"$f":"LN(Data!CD52)-LN(Data!CD51)+AS36","v":{"$error":"#NAME?"}},"r6",{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ51*((Data!BN52+AR36)+((BQ51-BR51)*BP51))","v":{"$error":"#NAME?"}},{"$f":"AQ51*(Data!BN52+AR36)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xll.RiskOutput()+SUM(BN54:BN59)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+SUM(BO54:BO59)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV at current ER",null,null,null,null,null,null,null,null,null,null,null,null,"All","NX only"]

{"sheet":"Nonlinear_1 (2)","index":4,"n_rows":128,"n_cols":12,"rows_kept":128,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
["t",null,"A/M","residuals","Forecast",null,null,null,null,"A/M","residuals","forecast"]
[1,{"$f":"Data!#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$f":"IFERROR(C6-E6,#N/A)","v":{"$error":"#N/A"}},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"Data!D3","v":228},{"$f":"Data!D2","v":"Chile"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"C6","v":{"$error":"#N/A"}},{"$f":"J6-L6","v":{"$error":"#N/A"}},{"$f":"IF(D6=\"#N/A\",#N/A,E6)","v":{"$error":"#N/A"}}]
[2,{"$f":"Data!#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$f":"IFERROR(C7-E7,#N/A)","v":{"$error":"#N/A"}},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"G6","v":228},{"$f":"H6","v":"Chile"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"C7","v":{"$error":"#N/A"}},{"$f":"J7-L7","v":{"$error":"#N/A"}},{"$f":"IF(D7=\"#N/A\",#N/A,E7)","v":{"$error":"#N/A"}}]
[3,{"$f":"Data!E12","v":1982},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"G7","v":228},{"$f":"H7","v":"Chile"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[4,{"$f":"Data!E13","v":1983},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[5,{"$f":"Data!E14","v":1984},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[6,{"$f":"Data!E15","v":1985},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[7,{"$f":"Data!E16","v":1986},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[8,{"$f":"Data!E17","v":1987},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[9,{"$f":"Data!E18","v":1988},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[10,{"$f":"Data!E19","v":1989},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[11,{"$f":"Data!E20","v":1990},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[12,{"$f":"Data!E21","v":1991},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[13,{"$f":"Data!E22","v":1992},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[14,{"$f":"Data!E23","v":1993},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[15,{"$f":"Data!E24","v":1994},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[16,{"$f":"Data!E25","v":1995},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[17,{"$f":"Data!E26","v":1996},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[18,{"$f":"Data!E27","v":1997},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[19,{"$f":"Data!E28","v":1998},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[20,{"$f":"Data!E29","v":1999},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[21,{"$f":"Data!E30","v":2000},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[22,{"$f":"Data!E31","v":2001},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[23,{"$f":"Data!E32","v":2002},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[24,{"$f":"Data!E33","v":2003},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[25,{"$f":"Data!E34","v":2004},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[26,{"$f":"Data!E35","v":2005},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[27,{"$f":"Data!E36","v":2006},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[28,{"$f":"Data!E37","v":2007},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[29,{"$f":"Data!E38","v":2008},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[30,{"$f":"Data!E39","v":2009},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[31,{"$f":"Data!E40","v":2010},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(D36=\"#N/A\",#N/A,E36)","v":{"$error":"#N/A"}}]
[32,{"$f":"Data!E41","v":2011},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[33,{"$f":"Data!E42","v":2012},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[34,{"$f":"Data!E43","v":2013},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(#REF!,#N/A)","v":{"$error":"#N/A"}},null,228,"Chile",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Data!E44","v":2014}]
[null,{"$f":"Data!E45","v":2015}]
[null,{"$f":"Data!E46","v":2016}]
[null,{"$f":"Data!E47","v":2017}]
[null,{"$f":"Data!E48","v":2018}]
[null,{"$f":"Data!E49","v":2019}]
[null,{"$f":"Data!E50","v":2020}]
[null,{"$f":"Data!E51","v":2021}]
[null,{"$f":"Data!E52","v":2022}]
[null,{"$f":"Data!E53","v":0}]
[null,{"$f":"Data!E54","v":0}]
[null,{"$f":"Data!E55","v":0}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Data!#REF!","v":{"$error":"#REF!"}}]