{"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":2,"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":58,"n_cols":82,"rows_kept":58,"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)","NFA (Nominal MM USD)","A (Nominal MM USD)","L (Nominal MM USD)","Exchange Rate (End of Period) [LCU/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,"trade balance + sib","trade balance","sib","sib/gdp","pib","pib/gdp","assets",null,"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},{"$f":"IF(ISNUMBER(VLOOKUP($C12,[1]NGDPD!$E$2:$CE$305,MATCH($E12,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C12,[1]NGDPD!$E$2:$CE$305,MATCH($E12,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":25.450818576380268},{"$f":"IF(ISNUMBER(VLOOKUP($C12,[1]BX_WEO!$E$2:$CE$305,MATCH($E12,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C12,[1]BX_WEO!$E$2:$CE$305,MATCH($E12,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":4.6420000000000003},{"$f":"IF(ISNUMBER(VLOOKUP($C12,[1]BM_WEO!$E$2:$CE$304,MATCH($E12,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C12,[1]BM_WEO!$E$2:$CE$304,MATCH($E12,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":5.0529999999999999},{"$f":"IF(AND(ISNUMBER(J12),ISNUMBER(K12)),J12-K12,\"\")","v":238365.66328197892},1030357.3838153799,791991.72053340101,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1982,{"$f":"((G12-H12)/F12) + (BQ12)","v":-1.1866023055159092E-2},{"$f":"((G12-H12)/F12)","v":-1.614879296579599E-2},{"$f":"IF(ISNUMBER(VLOOKUP($C12,[1]BIS_WEO!$E$2:$CE$304,MATCH($E12,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C12,[1]BIS_WEO!$E$2:$CE$304,MATCH($E12,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":0.109},{"$f":"BP12/F12","v":4.2827699106368971E-3},35.164000000000001,{"$f":"BR12/(F12)","v":1.3816451480517051},{"$f":"IF(ISNUMBER(VLOOKUP($C12,[1]IA_BP6!$E$2:$CE$304,MATCH($E12,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C12,[1]IA_BP6!$E$2:$CE$304,MATCH($E12,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":""},null,{"$f":"IF(ISNUMBER(VLOOKUP($C12,[1]IL_BP6!$E$2:$CE$304,MATCH($E12,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C12,[1]IL_BP6!$E$2:$CE$304,MATCH($E12,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":""},null,null,null,{"$f":"IF(ISNUMBER(VLOOKUP($C12,[1]BXIP!$E$2:$CD$304,MATCH($E12,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C12,[1]BXIP!$E$2:$CD$304,MATCH($E12,[1]BXIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C12,[1]BMIP!$E$2:$CD$304,MATCH($E12,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C12,[1]BMIP!$E$2:$CD$304,MATCH($E12,[1]BMIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C12,[1]PCPI!$E$2:$CE$304,MATCH($E12,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C12,[1]PCPI!$E$2:$CE$304,MATCH($E12,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":5.6556388015873731},null,{"$f":"IF(ISNUMBER(VLOOKUP($C12,[1]NGDP_R!$E$2:$CE$304,MATCH($E12,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C12,[1]NGDP_R!$E$2:$CE$304,MATCH($E12,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":29402.495937809756}]
[null,-30,228,"Chile",1983,{"$f":"IF(ISNUMBER(VLOOKUP($C13,[1]NGDPD!$E$2:$CE$305,MATCH($E13,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C13,[1]NGDPD!$E$2:$CE$305,MATCH($E13,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":20.672870475156831},{"$f":"IF(ISNUMBER(VLOOKUP($C13,[1]BX_WEO!$E$2:$CE$305,MATCH($E13,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C13,[1]BX_WEO!$E$2:$CE$305,MATCH($E13,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":4.6280000000000001},{"$f":"IF(ISNUMBER(VLOOKUP($C13,[1]BM_WEO!$E$2:$CE$304,MATCH($E13,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C13,[1]BM_WEO!$E$2:$CE$304,MATCH($E13,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":4.0810000000000004},{"$f":"IF(AND(ISNUMBER(J13),ISNUMBER(K13)),J13-K13,\"\")","v":261495.12321429991},1206656.6861428998,945161.56292859989,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1983,3.1151939000145755E-2,{"$f":"((G13-H13)/F13)","v":2.6459799119689015E-2},{"$f":"IF(ISNUMBER(VLOOKUP($C13,[1]BIS_WEO!$E$2:$CE$304,MATCH($E13,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C13,[1]BIS_WEO!$E$2:$CE$304,MATCH($E13,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":9.7000000000000003E-2},{"$f":"BP13/F13","v":4.6921398804567385E-3},36.384,1.7599878083560614,{"$f":"IF(ISNUMBER(VLOOKUP($C13,[1]IA_BP6!$E$2:$CE$304,MATCH($E13,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C13,[1]IA_BP6!$E$2:$CE$304,MATCH($E13,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":""},null,{"$f":"IF(ISNUMBER(VLOOKUP($C13,[1]IL_BP6!$E$2:$CE$304,MATCH($E13,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C13,[1]IL_BP6!$E$2:$CE$304,MATCH($E13,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":""},null,null,null,{"$f":"IF(ISNUMBER(VLOOKUP($C13,[1]BXIP!$E$2:$CD$304,MATCH($E13,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C13,[1]BXIP!$E$2:$CD$304,MATCH($E13,[1]BXIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C13,[1]BMIP!$E$2:$CD$304,MATCH($E13,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C13,[1]BMIP!$E$2:$CD$304,MATCH($E13,[1]BMIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C13,[1]PCPI!$E$2:$CE$304,MATCH($E13,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C13,[1]PCPI!$E$2:$CE$304,MATCH($E13,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":7.1972213766605266},{"$f":"CB13/CB12-1","v":0.27257443927297409},{"$f":"IF(ISNUMBER(VLOOKUP($C13,[1]NGDP_R!$E$2:$CE$304,MATCH($E13,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C13,[1]NGDP_R!$E$2:$CE$304,MATCH($E13,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":28578.627389112167}]
[null,-29,228,"Chile",1984,{"$f":"IF(ISNUMBER(VLOOKUP($C14,[1]NGDPD!$E$2:$CE$305,MATCH($E14,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C14,[1]NGDPD!$E$2:$CE$305,MATCH($E14,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":20.10386511114741},{"$f":"IF(ISNUMBER(VLOOKUP($C14,[1]BX_WEO!$E$2:$CE$305,MATCH($E14,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C14,[1]BX_WEO!$E$2:$CE$305,MATCH($E14,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":4.3140000000000001},{"$f":"IF(ISNUMBER(VLOOKUP($C14,[1]BM_WEO!$E$2:$CE$304,MATCH($E14,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C14,[1]BM_WEO!$E$2:$CE$304,MATCH($E14,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":4.4950000000000001},140140.21912149992,1214477.7874228,1074337.5683013001,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1984,-3.6808842275293475E-3,-9.00324385382178E-3,{"$f":"IF(ISNUMBER(VLOOKUP($C14,[1]BIS_WEO!$E$2:$CE$304,MATCH($E14,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C14,[1]BIS_WEO!$E$2:$CE$304,MATCH($E14,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":0.107},5.3223596262924324E-3,35.067999999999998,1.7443411904189066,{"$f":"IF(ISNUMBER(VLOOKUP($C14,[1]IA_BP6!$E$2:$CE$304,MATCH($E14,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C14,[1]IA_BP6!$E$2:$CE$304,MATCH($E14,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":""},null,{"$f":"IF(ISNUMBER(VLOOKUP($C14,[1]IL_BP6!$E$2:$CE$304,MATCH($E14,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C14,[1]IL_BP6!$E$2:$CE$304,MATCH($E14,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":""},null,null,null,{"$f":"IF(ISNUMBER(VLOOKUP($C14,[1]BXIP!$E$2:$CD$304,MATCH($E14,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C14,[1]BXIP!$E$2:$CD$304,MATCH($E14,[1]BXIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C14,[1]BMIP!$E$2:$CD$304,MATCH($E14,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C14,[1]BMIP!$E$2:$CD$304,MATCH($E14,[1]BMIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C14,[1]PCPI!$E$2:$CE$304,MATCH($E14,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C14,[1]PCPI!$E$2:$CE$304,MATCH($E14,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":8.6265990266939294},{"$f":"CB14/CB13-1","v":0.1986013178181032},{"$f":"IF(ISNUMBER(VLOOKUP($C14,[1]NGDP_R!$E$2:$CE$304,MATCH($E14,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C14,[1]NGDP_R!$E$2:$CE$304,MATCH($E14,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":30260.634853285952}]
[null,-28,228,"Chile",1985,{"$f":"IF(ISNUMBER(VLOOKUP($C15,[1]NGDPD!$E$2:$CE$305,MATCH($E15,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C15,[1]NGDPD!$E$2:$CE$305,MATCH($E15,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":17.238188909602428},{"$f":"IF(ISNUMBER(VLOOKUP($C15,[1]BX_WEO!$E$2:$CE$305,MATCH($E15,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C15,[1]BX_WEO!$E$2:$CE$305,MATCH($E15,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":4.4966200000000001},{"$f":"IF(ISNUMBER(VLOOKUP($C15,[1]BM_WEO!$E$2:$CE$304,MATCH($E15,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C15,[1]BM_WEO!$E$2:$CE$304,MATCH($E15,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":4.0008999999999997},104280.71064417996,1392052.4523818798,1287771.7417376998,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1985,3.725565390702127E-2,2.8757081303585355E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C15,[1]BIS_WEO!$E$2:$CE$304,MATCH($E15,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C15,[1]BIS_WEO!$E$2:$CE$304,MATCH($E15,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":0.14649999999999999},8.4985726034359135E-3,25.721,1.4920941019315708,{"$f":"IF(ISNUMBER(VLOOKUP($C15,[1]IA_BP6!$E$2:$CE$304,MATCH($E15,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C15,[1]IA_BP6!$E$2:$CE$304,MATCH($E15,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":""},null,{"$f":"IF(ISNUMBER(VLOOKUP($C15,[1]IL_BP6!$E$2:$CE$304,MATCH($E15,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C15,[1]IL_BP6!$E$2:$CE$304,MATCH($E15,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":""},null,null,null,{"$f":"IF(ISNUMBER(VLOOKUP($C15,[1]BXIP!$E$2:$CD$304,MATCH($E15,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C15,[1]BXIP!$E$2:$CD$304,MATCH($E15,[1]BXIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C15,[1]BMIP!$E$2:$CD$304,MATCH($E15,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C15,[1]BMIP!$E$2:$CD$304,MATCH($E15,[1]BMIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C15,[1]PCPI!$E$2:$CE$304,MATCH($E15,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C15,[1]PCPI!$E$2:$CE$304,MATCH($E15,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":11.275249232240832},0.30703295671341468,{"$f":"IF(ISNUMBER(VLOOKUP($C15,[1]NGDP_R!$E$2:$CE$304,MATCH($E15,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C15,[1]NGDP_R!$E$2:$CE$304,MATCH($E15,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":30856.2489485765}]
[null,-27,228,"Chile",1986,{"$f":"IF(ISNUMBER(VLOOKUP($C16,[1]NGDPD!$E$2:$CE$305,MATCH($E16,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C16,[1]NGDPD!$E$2:$CE$305,MATCH($E16,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":18.531150411901489},{"$f":"IF(ISNUMBER(VLOOKUP($C16,[1]BX_WEO!$E$2:$CE$305,MATCH($E16,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C16,[1]BX_WEO!$E$2:$CE$305,MATCH($E16,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":5.2322600000000001},{"$f":"IF(ISNUMBER(VLOOKUP($C16,[1]BM_WEO!$E$2:$CE$304,MATCH($E16,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C16,[1]BM_WEO!$E$2:$CE$304,MATCH($E16,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":4.6044999999999998},109231.31835960015,1679715.3744603,1570484.0561006998,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1986,3.8446614708951277E-2,3.3875932472968669E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C16,[1]BIS_WEO!$E$2:$CE$304,MATCH($E16,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C16,[1]BIS_WEO!$E$2:$CE$304,MATCH($E16,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":8.4699999999999998E-2},4.5706822359826114E-3,15.492000000000001,0.83599774734170751,{"$f":"IF(ISNUMBER(VLOOKUP($C16,[1]IA_BP6!$E$2:$CE$304,MATCH($E16,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C16,[1]IA_BP6!$E$2:$CE$304,MATCH($E16,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":""},null,{"$f":"IF(ISNUMBER(VLOOKUP($C16,[1]IL_BP6!$E$2:$CE$304,MATCH($E16,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C16,[1]IL_BP6!$E$2:$CE$304,MATCH($E16,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":""},null,null,null,{"$f":"IF(ISNUMBER(VLOOKUP($C16,[1]BXIP!$E$2:$CD$304,MATCH($E16,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C16,[1]BXIP!$E$2:$CD$304,MATCH($E16,[1]BXIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C16,[1]BMIP!$E$2:$CD$304,MATCH($E16,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C16,[1]BMIP!$E$2:$CD$304,MATCH($E16,[1]BMIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C16,[1]PCPI!$E$2:$CE$304,MATCH($E16,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C16,[1]PCPI!$E$2:$CE$304,MATCH($E16,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":13.471322340955521},0.19476936283015034,{"$f":"IF(ISNUMBER(VLOOKUP($C16,[1]NGDP_R!$E$2:$CE$304,MATCH($E16,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C16,[1]NGDP_R!$E$2:$CE$304,MATCH($E16,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":32583.034701083696}]
[null,-26,228,"Chile",1987,{"$f":"IF(ISNUMBER(VLOOKUP($C17,[1]NGDPD!$E$2:$CE$305,MATCH($E17,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C17,[1]NGDPD!$E$2:$CE$305,MATCH($E17,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":21.856113861749822},{"$f":"IF(ISNUMBER(VLOOKUP($C17,[1]BX_WEO!$E$2:$CE$305,MATCH($E17,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C17,[1]BX_WEO!$E$2:$CE$305,MATCH($E17,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":6.3479999999999999},{"$f":"IF(ISNUMBER(VLOOKUP($C17,[1]BM_WEO!$E$2:$CE$304,MATCH($E17,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C17,[1]BM_WEO!$E$2:$CE$304,MATCH($E17,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":5.4931000000000001},59616.513727599988,1850216.2809573999,1790599.7672297999,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1987,4.5438086856694808E-2,3.9114913355944407E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C17,[1]BIS_WEO!$E$2:$CE$304,MATCH($E17,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C17,[1]BIS_WEO!$E$2:$CE$304,MATCH($E17,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":0.13819999999999999},6.3231735007504009E-3,14.291,0.65386738422014468,{"$f":"IF(ISNUMBER(VLOOKUP($C17,[1]IA_BP6!$E$2:$CE$304,MATCH($E17,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C17,[1]IA_BP6!$E$2:$CE$304,MATCH($E17,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":""},null,{"$f":"IF(ISNUMBER(VLOOKUP($C17,[1]IL_BP6!$E$2:$CE$304,MATCH($E17,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C17,[1]IL_BP6!$E$2:$CE$304,MATCH($E17,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":""},null,null,null,{"$f":"IF(ISNUMBER(VLOOKUP($C17,[1]BXIP!$E$2:$CD$304,MATCH($E17,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C17,[1]BXIP!$E$2:$CD$304,MATCH($E17,[1]BXIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C17,[1]BMIP!$E$2:$CD$304,MATCH($E17,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C17,[1]BMIP!$E$2:$CD$304,MATCH($E17,[1]BMIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C17,[1]PCPI!$E$2:$CE$304,MATCH($E17,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C17,[1]PCPI!$E$2:$CE$304,MATCH($E17,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":16.149525404021269},0.19880773359000359,{"$f":"IF(ISNUMBER(VLOOKUP($C17,[1]NGDP_R!$E$2:$CE$304,MATCH($E17,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C17,[1]NGDP_R!$E$2:$CE$304,MATCH($E17,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":34727.260701566251}]
[null,-25,228,"Chile",1988,{"$f":"IF(ISNUMBER(VLOOKUP($C18,[1]NGDPD!$E$2:$CE$305,MATCH($E18,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C18,[1]NGDPD!$E$2:$CE$305,MATCH($E18,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":25.765010974250718},{"$f":"IF(ISNUMBER(VLOOKUP($C18,[1]BX_WEO!$E$2:$CE$305,MATCH($E18,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C18,[1]BX_WEO!$E$2:$CE$305,MATCH($E18,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":8.1440000000000001},{"$f":"IF(ISNUMBER(VLOOKUP($C18,[1]BM_WEO!$E$2:$CE$304,MATCH($E18,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C18,[1]BM_WEO!$E$2:$CE$304,MATCH($E18,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":6.6246999999999998},21478.415868999902,2098850.7133899997,2077372.2975209998,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1988,6.5977072615993171E-2,5.8967566577727171E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C18,[1]BIS_WEO!$E$2:$CE$304,MATCH($E18,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C18,[1]BIS_WEO!$E$2:$CE$304,MATCH($E18,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":0.18060000000000001},7.0095060382659941E-3,18.684000000000001,0.72516949512160489,{"$f":"IF(ISNUMBER(VLOOKUP($C18,[1]IA_BP6!$E$2:$CE$304,MATCH($E18,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C18,[1]IA_BP6!$E$2:$CE$304,MATCH($E18,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":""},null,{"$f":"IF(ISNUMBER(VLOOKUP($C18,[1]IL_BP6!$E$2:$CE$304,MATCH($E18,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C18,[1]IL_BP6!$E$2:$CE$304,MATCH($E18,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":5.7641256500000004},null,null,null,{"$f":"IF(ISNUMBER(VLOOKUP($C18,[1]BXIP!$E$2:$CD$304,MATCH($E18,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C18,[1]BXIP!$E$2:$CD$304,MATCH($E18,[1]BXIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C18,[1]BMIP!$E$2:$CD$304,MATCH($E18,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C18,[1]BMIP!$E$2:$CD$304,MATCH($E18,[1]BMIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C18,[1]PCPI!$E$2:$CE$304,MATCH($E18,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C18,[1]PCPI!$E$2:$CE$304,MATCH($E18,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":18.520986327926856},0.14684400095838668,{"$f":"IF(ISNUMBER(VLOOKUP($C18,[1]NGDP_R!$E$2:$CE$304,MATCH($E18,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C18,[1]NGDP_R!$E$2:$CE$304,MATCH($E18,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":37258.12856275068}]
[null,-24,228,"Chile",1989,{"$f":"IF(ISNUMBER(VLOOKUP($C19,[1]NGDPD!$E$2:$CE$305,MATCH($E19,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C19,[1]NGDPD!$E$2:$CE$305,MATCH($E19,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":29.679679366239931},{"$f":"IF(ISNUMBER(VLOOKUP($C19,[1]BX_WEO!$E$2:$CE$305,MATCH($E19,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C19,[1]BX_WEO!$E$2:$CE$305,MATCH($E19,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":9.6126500000000004},{"$f":"IF(ISNUMBER(VLOOKUP($C19,[1]BM_WEO!$E$2:$CE$304,MATCH($E19,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C19,[1]BM_WEO!$E$2:$CE$304,MATCH($E19,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":8.5901099999999992},-33713.191773599479,2447739.5745712002,2481452.7663447997,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1989,4.2073904660183729E-2,3.4452528525733363E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C19,[1]BIS_WEO!$E$2:$CE$304,MATCH($E19,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C19,[1]BIS_WEO!$E$2:$CE$304,MATCH($E19,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":0.22620000000000001},7.6213761344503675E-3,19.823,0.66789805089836263,{"$f":"IF(ISNUMBER(VLOOKUP($C19,[1]IA_BP6!$E$2:$CE$304,MATCH($E19,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C19,[1]IA_BP6!$E$2:$CE$304,MATCH($E19,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":""},null,{"$f":"IF(ISNUMBER(VLOOKUP($C19,[1]IL_BP6!$E$2:$CE$304,MATCH($E19,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C19,[1]IL_BP6!$E$2:$CE$304,MATCH($E19,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":4.4727054608000003},null,null,null,{"$f":"IF(ISNUMBER(VLOOKUP($C19,[1]BXIP!$E$2:$CD$304,MATCH($E19,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C19,[1]BXIP!$E$2:$CD$304,MATCH($E19,[1]BXIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C19,[1]BMIP!$E$2:$CD$304,MATCH($E19,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C19,[1]BMIP!$E$2:$CD$304,MATCH($E19,[1]BMIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C19,[1]PCPI!$E$2:$CE$304,MATCH($E19,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C19,[1]PCPI!$E$2:$CE$304,MATCH($E19,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":21.67472125019372},0.17027899413280734,{"$f":"IF(ISNUMBER(VLOOKUP($C19,[1]NGDP_R!$E$2:$CE$304,MATCH($E19,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C19,[1]NGDP_R!$E$2:$CE$304,MATCH($E19,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":41209.312599227924}]
[null,-23,228,"Chile",1990,{"$f":"IF(ISNUMBER(VLOOKUP($C20,[1]NGDPD!$E$2:$CE$305,MATCH($E20,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C20,[1]NGDPD!$E$2:$CE$305,MATCH($E20,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":32.998480363741812},{"$f":"IF(ISNUMBER(VLOOKUP($C20,[1]BX_WEO!$E$2:$CE$305,MATCH($E20,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C20,[1]BX_WEO!$E$2:$CE$305,MATCH($E20,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":10.221600014},{"$f":"IF(ISNUMBER(VLOOKUP($C20,[1]BM_WEO!$E$2:$CE$304,MATCH($E20,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C20,[1]BM_WEO!$E$2:$CE$304,MATCH($E20,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":9.1729999860000007},-149523.11180339986,2415654.2535464,2565177.3653497999,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1990,3.7762345849392302E-2,3.1777221752071455E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C20,[1]BIS_WEO!$E$2:$CE$304,MATCH($E20,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C20,[1]BIS_WEO!$E$2:$CE$304,MATCH($E20,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":0.19750000000000001},5.9851240973208498E-3,28.548999999999999,0.86516105242740726,{"$f":"IF(ISNUMBER(VLOOKUP($C20,[1]IA_BP6!$E$2:$CE$304,MATCH($E20,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C20,[1]IA_BP6!$E$2:$CE$304,MATCH($E20,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":""},null,{"$f":"IF(ISNUMBER(VLOOKUP($C20,[1]IL_BP6!$E$2:$CE$304,MATCH($E20,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C20,[1]IL_BP6!$E$2:$CE$304,MATCH($E20,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":4.0123310211999996},null,null,null,{"$f":"IF(ISNUMBER(VLOOKUP($C20,[1]BXIP!$E$2:$CD$304,MATCH($E20,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C20,[1]BXIP!$E$2:$CD$304,MATCH($E20,[1]BXIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C20,[1]BMIP!$E$2:$CD$304,MATCH($E20,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C20,[1]BMIP!$E$2:$CD$304,MATCH($E20,[1]BMIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C20,[1]PCPI!$E$2:$CE$304,MATCH($E20,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C20,[1]PCPI!$E$2:$CE$304,MATCH($E20,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":27.317941666666702},0.26035953825346403,{"$f":"IF(ISNUMBER(VLOOKUP($C20,[1]NGDP_R!$E$2:$CE$304,MATCH($E20,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C20,[1]NGDP_R!$E$2:$CE$304,MATCH($E20,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":42722.2421533616}]
[null,-22,228,"Chile",1991,{"$f":"IF(ISNUMBER(VLOOKUP($C21,[1]NGDPD!$E$2:$CE$305,MATCH($E21,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C21,[1]NGDPD!$E$2:$CE$305,MATCH($E21,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":37.98141252526878},{"$f":"IF(ISNUMBER(VLOOKUP($C21,[1]BX_WEO!$E$2:$CE$305,MATCH($E21,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C21,[1]BX_WEO!$E$2:$CE$305,MATCH($E21,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":11.068500014},{"$f":"IF(ISNUMBER(VLOOKUP($C21,[1]BM_WEO!$E$2:$CE$304,MATCH($E21,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C21,[1]BM_WEO!$E$2:$CE$304,MATCH($E21,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":9.5506999859999997},-243314.97473879997,2605673.4599591,2848988.4346979,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1991,4.8163033083168744E-2,3.9961653005670013E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C21,[1]BIS_WEO!$E$2:$CE$304,MATCH($E21,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C21,[1]BIS_WEO!$E$2:$CE$304,MATCH($E21,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":0.3115},8.2013800774987274E-3,24.131,0.63533708715929949,{"$f":"IF(ISNUMBER(VLOOKUP($C21,[1]IA_BP6!$E$2:$CE$304,MATCH($E21,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C21,[1]IA_BP6!$E$2:$CE$304,MATCH($E21,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":""},null,{"$f":"IF(ISNUMBER(VLOOKUP($C21,[1]IL_BP6!$E$2:$CE$304,MATCH($E21,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C21,[1]IL_BP6!$E$2:$CE$304,MATCH($E21,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":3.8965992589999998},null,null,null,{"$f":"IF(ISNUMBER(VLOOKUP($C21,[1]BXIP!$E$2:$CD$304,MATCH($E21,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C21,[1]BXIP!$E$2:$CD$304,MATCH($E21,[1]BXIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C21,[1]BMIP!$E$2:$CD$304,MATCH($E21,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C21,[1]BMIP!$E$2:$CD$304,MATCH($E21,[1]BMIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C21,[1]PCPI!$E$2:$CE$304,MATCH($E21,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C21,[1]PCPI!$E$2:$CE$304,MATCH($E21,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":33.277408333333298},0.21815211187519035,{"$f":"IF(ISNUMBER(VLOOKUP($C21,[1]NGDP_R!$E$2:$CE$304,MATCH($E21,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C21,[1]NGDP_R!$E$2:$CE$304,MATCH($E21,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":46018.4157144208}]
[null,-21,228,"Chile",1992,{"$f":"IF(ISNUMBER(VLOOKUP($C22,[1]NGDPD!$E$2:$CE$305,MATCH($E22,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C22,[1]NGDPD!$E$2:$CE$305,MATCH($E22,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":46.270993499987128},{"$f":"IF(ISNUMBER(VLOOKUP($C22,[1]BX_WEO!$E$2:$CE$305,MATCH($E22,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C22,[1]BX_WEO!$E$2:$CE$305,MATCH($E22,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":12.364600014000001},{"$f":"IF(ISNUMBER(VLOOKUP($C22,[1]BM_WEO!$E$2:$CE$304,MATCH($E22,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C22,[1]BM_WEO!$E$2:$CE$304,MATCH($E22,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":11.819899985999999},-432128.23499999987,2611230.6187499999,3043358.8537499998,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1992,1.9936896924425403E-2,1.1771954453499095E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C22,[1]BIS_WEO!$E$2:$CE$304,MATCH($E22,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C22,[1]BIS_WEO!$E$2:$CE$304,MATCH($E22,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":0.37780000000000002},8.1649424709263081E-3,24.234999999999999,0.52376225723371905,{"$f":"IF(ISNUMBER(VLOOKUP($C22,[1]IA_BP6!$E$2:$CE$304,MATCH($E22,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C22,[1]IA_BP6!$E$2:$CE$304,MATCH($E22,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":""},null,{"$f":"IF(ISNUMBER(VLOOKUP($C22,[1]IL_BP6!$E$2:$CE$304,MATCH($E22,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C22,[1]IL_BP6!$E$2:$CE$304,MATCH($E22,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":8.2536424999999998},null,null,null,{"$f":"IF(ISNUMBER(VLOOKUP($C22,[1]BXIP!$E$2:$CD$304,MATCH($E22,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C22,[1]BXIP!$E$2:$CD$304,MATCH($E22,[1]BXIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C22,[1]BMIP!$E$2:$CD$304,MATCH($E22,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C22,[1]BMIP!$E$2:$CD$304,MATCH($E22,[1]BMIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C22,[1]PCPI!$E$2:$CE$304,MATCH($E22,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C22,[1]PCPI!$E$2:$CE$304,MATCH($E22,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":38.420025000000003},0.15453777575327132,{"$f":"IF(ISNUMBER(VLOOKUP($C22,[1]NGDP_R!$E$2:$CE$304,MATCH($E22,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C22,[1]NGDP_R!$E$2:$CE$304,MATCH($E22,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":51141.030459788795}]
[null,{"$f":"B24-1","v":-20},{"$f":"$D$3","v":228},{"$f":"$D$2","v":"Chile"},{"$f":"+E24-1","v":1993},{"$f":"IF(ISNUMBER(VLOOKUP($C23,[1]NGDPD!$E$2:$CE$305,MATCH($E23,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C23,[1]NGDPD!$E$2:$CE$305,MATCH($E23,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":49.505763698938495},{"$f":"IF(ISNUMBER(VLOOKUP($C23,[1]BX_WEO!$E$2:$CE$305,MATCH($E23,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C23,[1]BX_WEO!$E$2:$CE$305,MATCH($E23,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":11.711200013999999},{"$f":"IF(ISNUMBER(VLOOKUP($C23,[1]BM_WEO!$E$2:$CE$304,MATCH($E23,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C23,[1]BM_WEO!$E$2:$CE$304,MATCH($E23,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":12.928199985999999},-121807.77844819939,3234697.0199786001,3356504.7984267995,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1993,-1.8121121763832838E-2,-2.4582995616449707E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C23,[1]BIS_WEO!$E$2:$CE$304,MATCH($E23,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C23,[1]BIS_WEO!$E$2:$CE$304,MATCH($E23,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":0.31990000000000002},6.4618738526168685E-3,25.317,0.51139499945827216,{"$f":"IF(ISNUMBER(VLOOKUP($C23,[1]IA_BP6!$E$2:$CE$304,MATCH($E23,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C23,[1]IA_BP6!$E$2:$CE$304,MATCH($E23,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":""},null,{"$f":"IF(ISNUMBER(VLOOKUP($C23,[1]IL_BP6!$E$2:$CE$304,MATCH($E23,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C23,[1]IL_BP6!$E$2:$CE$304,MATCH($E23,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":7.4239029751999999},null,null,null,{"$f":"IF(ISNUMBER(VLOOKUP($C23,[1]BXIP!$E$2:$CD$304,MATCH($E23,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C23,[1]BXIP!$E$2:$CD$304,MATCH($E23,[1]BXIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C23,[1]BMIP!$E$2:$CD$304,MATCH($E23,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C23,[1]BMIP!$E$2:$CD$304,MATCH($E23,[1]BMIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C23,[1]PCPI!$E$2:$CE$304,MATCH($E23,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C23,[1]PCPI!$E$2:$CE$304,MATCH($E23,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":43.3158666666667},0.12742942428243342,{"$f":"IF(ISNUMBER(VLOOKUP($C23,[1]NGDP_R!$E$2:$CE$304,MATCH($E23,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C23,[1]NGDP_R!$E$2:$CE$304,MATCH($E23,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":54578.548496145297}]
[null,-19,{"$f":"$D$3","v":228},{"$f":"$D$2","v":"Chile"},1994,{"$f":"IF(ISNUMBER(VLOOKUP($C24,[1]NGDPD!$E$2:$CE$305,MATCH($E24,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C24,[1]NGDPD!$E$2:$CE$305,MATCH($E24,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":57.114341868121592},{"$f":"IF(ISNUMBER(VLOOKUP($C24,[1]BX_WEO!$E$2:$CE$305,MATCH($E24,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C24,[1]BX_WEO!$E$2:$CE$305,MATCH($E24,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":14.443800014000001},{"$f":"IF(ISNUMBER(VLOOKUP($C24,[1]BM_WEO!$E$2:$CE$304,MATCH($E24,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C24,[1]BM_WEO!$E$2:$CE$304,MATCH($E24,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":13.860999985999999},-110310.70364329033,3434636.8752272096,3544947.5788705,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1994,1.600473713083625E-2,1.0204092508773027E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C24,[1]BIS_WEO!$E$2:$CE$304,MATCH($E24,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C24,[1]BIS_WEO!$E$2:$CE$304,MATCH($E24,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":0.33129999999999998},5.8006446220632245E-3,17.146999999999998,0.30022231613195927,{"$f":"IF(ISNUMBER(VLOOKUP($C24,[1]IA_BP6!$E$2:$CE$304,MATCH($E24,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C24,[1]IA_BP6!$E$2:$CE$304,MATCH($E24,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":""},null,{"$f":"IF(ISNUMBER(VLOOKUP($C24,[1]IL_BP6!$E$2:$CE$304,MATCH($E24,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C24,[1]IL_BP6!$E$2:$CE$304,MATCH($E24,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":7.24610037830855},null,null,null,{"$f":"IF(ISNUMBER(VLOOKUP($C24,[1]BXIP!$E$2:$CD$304,MATCH($E24,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C24,[1]BXIP!$E$2:$CD$304,MATCH($E24,[1]BXIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C24,[1]BMIP!$E$2:$CD$304,MATCH($E24,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C24,[1]BMIP!$E$2:$CD$304,MATCH($E24,[1]BMIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C24,[1]PCPI!$E$2:$CE$304,MATCH($E24,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C24,[1]PCPI!$E$2:$CE$304,MATCH($E24,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":48.280050000000003},0.11460427126010719,{"$f":"IF(ISNUMBER(VLOOKUP($C24,[1]NGDP_R!$E$2:$CE$304,MATCH($E24,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C24,[1]NGDP_R!$E$2:$CE$304,MATCH($E24,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":57341.082977173202}]
[null,-18,228,"Chile",1995,{"$f":"IF(ISNUMBER(VLOOKUP($C25,[1]NGDPD!$E$2:$CE$305,MATCH($E25,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C25,[1]NGDPD!$E$2:$CE$305,MATCH($E25,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":73.600158307114654},{"$f":"IF(ISNUMBER(VLOOKUP($C25,[1]BX_WEO!$E$2:$CE$305,MATCH($E25,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C25,[1]BX_WEO!$E$2:$CE$305,MATCH($E25,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":19.358900014},{"$f":"IF(ISNUMBER(VLOOKUP($C25,[1]BM_WEO!$E$2:$CE$304,MATCH($E25,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C25,[1]BM_WEO!$E$2:$CE$304,MATCH($E25,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":18.298599985999999},-277567.3169862302,4094374.7853634702,4371942.1023497004,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1995,1.8577406074245205E-2,1.4406219393926291E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C25,[1]BIS_WEO!$E$2:$CE$304,MATCH($E25,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C25,[1]BIS_WEO!$E$2:$CE$304,MATCH($E25,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":0.307},4.1711866803189127E-3,20.890999999999998,0.28384449817114787,{"$f":"IF(ISNUMBER(VLOOKUP($C25,[1]IA_BP6!$E$2:$CE$304,MATCH($E25,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C25,[1]IA_BP6!$E$2:$CE$304,MATCH($E25,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":""},null,{"$f":"IF(ISNUMBER(VLOOKUP($C25,[1]IL_BP6!$E$2:$CE$304,MATCH($E25,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C25,[1]IL_BP6!$E$2:$CE$304,MATCH($E25,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":6.0712388067600003},null,null,null,{"$f":"IF(ISNUMBER(VLOOKUP($C25,[1]BXIP!$E$2:$CD$304,MATCH($E25,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C25,[1]BXIP!$E$2:$CD$304,MATCH($E25,[1]BXIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C25,[1]BMIP!$E$2:$CD$304,MATCH($E25,[1]BXIP!$K$1:$CD$1,0)+6,0)),VLOOKUP($C25,[1]BMIP!$E$2:$CD$304,MATCH($E25,[1]BMIP!$K$1:$CD$1,0)+6,0),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($C25,[1]PCPI!$E$2:$CE$304,MATCH($E25,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C25,[1]PCPI!$E$2:$CE$304,MATCH($E25,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":52.253116666666699},8.2292099255628193E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C25,[1]NGDP_R!$E$2:$CE$304,MATCH($E25,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C25,[1]NGDP_R!$E$2:$CE$304,MATCH($E25,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":62412.538864043294}]
[null,-17,228,"Chile",1996,{"$f":"IF(ISNUMBER(VLOOKUP($C26,[1]NGDPD!$E$2:$CE$305,MATCH($E26,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C26,[1]NGDPD!$E$2:$CE$305,MATCH($E26,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":78.024741267787775},{"$f":"IF(ISNUMBER(VLOOKUP($C26,[1]BX_WEO!$E$2:$CE$305,MATCH($E26,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C26,[1]BX_WEO!$E$2:$CE$305,MATCH($E26,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":20.2149},{"$f":"IF(ISNUMBER(VLOOKUP($C26,[1]BM_WEO!$E$2:$CE$304,MATCH($E26,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C26,[1]BM_WEO!$E$2:$CE$304,MATCH($E26,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":21.287400000000002},-328306.2791058803,4791796.0490529193,5120102.3281587996,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1996,-7.2412928363436912E-3,-1.3745639941555041E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C26,[1]BIS_WEO!$E$2:$CE$304,MATCH($E26,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C26,[1]BIS_WEO!$E$2:$CE$304,MATCH($E26,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":0.50749999999999995},6.5043471052113498E-3,22.315000000000001,0.28599902591683013,{"$f":"IF(ISNUMBER(VLOOKUP($C26,[1]IA_BP6!$E$2:$CE$304,MATCH($E26,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C26,[1]IA_BP6!$E$2:$CE$304,MATCH($E26,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":16.2583730512128},{"$f":"BT26/(F26)","v":0.20837458461300928},{"$f":"IF(ISNUMBER(VLOOKUP($C26,[1]IL_BP6!$E$2:$CE$304,MATCH($E26,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C26,[1]IL_BP6!$E$2:$CE$304,MATCH($E26,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":27.95952183504},null,null,null,{"$f":"'[2]Chile Raw Data and Sources'!B60","v":0.56029999999999991},{"$f":"'[2]Chile Raw Data and Sources'!C60","v":3.0639000000000003},{"$f":"IF(ISNUMBER(VLOOKUP($C26,[1]PCPI!$E$2:$CE$304,MATCH($E26,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C26,[1]PCPI!$E$2:$CE$304,MATCH($E26,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":56.0968916666667},7.3560683940064875E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C26,[1]NGDP_R!$E$2:$CE$304,MATCH($E26,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C26,[1]NGDP_R!$E$2:$CE$304,MATCH($E26,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":66646}]
[null,-16,228,"Chile",1997,{"$f":"IF(ISNUMBER(VLOOKUP($C27,[1]NGDPD!$E$2:$CE$305,MATCH($E27,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C27,[1]NGDPD!$E$2:$CE$305,MATCH($E27,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":84.923862105150192},{"$f":"IF(ISNUMBER(VLOOKUP($C27,[1]BX_WEO!$E$2:$CE$305,MATCH($E27,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C27,[1]BX_WEO!$E$2:$CE$305,MATCH($E27,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":21.7622},{"$f":"IF(ISNUMBER(VLOOKUP($C27,[1]BM_WEO!$E$2:$CE$304,MATCH($E27,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C27,[1]BM_WEO!$E$2:$CE$304,MATCH($E27,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":23.325299999999999},-788224.76759883016,5536513.9232536694,6324738.6908524996,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1997,-1.227923429470076E-2,-1.8405898663259271E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C27,[1]BIS_WEO!$E$2:$CE$304,MATCH($E27,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C27,[1]BIS_WEO!$E$2:$CE$304,MATCH($E27,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":0.52029999999999998},6.1266643685585096E-3,12.61,0.14848594596871575,{"$f":"IF(ISNUMBER(VLOOKUP($C27,[1]IA_BP6!$E$2:$CE$304,MATCH($E27,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C27,[1]IA_BP6!$E$2:$CE$304,MATCH($E27,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":32.134046816701805},0.37838654554964052,{"$f":"IF(ISNUMBER(VLOOKUP($C27,[1]IL_BP6!$E$2:$CE$304,MATCH($E27,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C27,[1]IL_BP6!$E$2:$CE$304,MATCH($E27,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":67.137907615265405},null,null,null,{"$f":"'[2]Chile Raw Data and Sources'!B61","v":0.81070000000000009},{"$f":"'[2]Chile Raw Data and Sources'!C61","v":3.4072},{"$f":"IF(ISNUMBER(VLOOKUP($C27,[1]PCPI!$E$2:$CE$304,MATCH($E27,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C27,[1]PCPI!$E$2:$CE$304,MATCH($E27,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":59.5337666666667},6.1266763592219275E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C27,[1]NGDP_R!$E$2:$CE$304,MATCH($E27,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C27,[1]NGDP_R!$E$2:$CE$304,MATCH($E27,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":71570}]
[null,-15,228,"Chile",1998,{"$f":"IF(ISNUMBER(VLOOKUP($C28,[1]NGDPD!$E$2:$CE$305,MATCH($E28,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C28,[1]NGDPD!$E$2:$CE$305,MATCH($E28,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":81.590310403823693},{"$f":"IF(ISNUMBER(VLOOKUP($C28,[1]BX_WEO!$E$2:$CE$305,MATCH($E28,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C28,[1]BX_WEO!$E$2:$CE$305,MATCH($E28,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":20.274699999999999},{"$f":"IF(ISNUMBER(VLOOKUP($C28,[1]BM_WEO!$E$2:$CE$304,MATCH($E28,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C28,[1]BM_WEO!$E$2:$CE$304,MATCH($E28,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":22.7669},-1033774.6833288306,6368620.0018970696,7402394.6852259003,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1998,-2.48779541339369E-2,-3.0545293769138605E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C28,[1]BIS_WEO!$E$2:$CE$304,MATCH($E28,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C28,[1]BIS_WEO!$E$2:$CE$304,MATCH($E28,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":0.46239999999999998},5.6673396352017041E-3,4.2640000000000002,5.2261107708693924E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C28,[1]IA_BP6!$E$2:$CE$304,MATCH($E28,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C28,[1]IA_BP6!$E$2:$CE$304,MATCH($E28,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":36.815105517770498},0.45121908883000367,{"$f":"IF(ISNUMBER(VLOOKUP($C28,[1]IL_BP6!$E$2:$CE$304,MATCH($E28,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C28,[1]IL_BP6!$E$2:$CE$304,MATCH($E28,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":71.7592870682262},null,null,null,{"$f":"'[2]Chile Raw Data and Sources'!B62","v":0.82679999999999998},{"$f":"'[2]Chile Raw Data and Sources'!C62","v":2.6998000000000002},{"$f":"IF(ISNUMBER(VLOOKUP($C28,[1]PCPI!$E$2:$CE$304,MATCH($E28,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C28,[1]PCPI!$E$2:$CE$304,MATCH($E28,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":62.573300000000003},5.1055619415983466E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C28,[1]NGDP_R!$E$2:$CE$304,MATCH($E28,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C28,[1]NGDP_R!$E$2:$CE$304,MATCH($E28,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":74763}]
[null,-14,228,"Chile",1999,{"$f":"IF(ISNUMBER(VLOOKUP($C29,[1]NGDPD!$E$2:$CE$305,MATCH($E29,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C29,[1]NGDPD!$E$2:$CE$305,MATCH($E29,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":75.120754352316112},{"$f":"IF(ISNUMBER(VLOOKUP($C29,[1]BX_WEO!$E$2:$CE$305,MATCH($E29,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C29,[1]BX_WEO!$E$2:$CE$305,MATCH($E29,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":21.031400000000001},{"$f":"IF(ISNUMBER(VLOOKUP($C29,[1]BM_WEO!$E$2:$CE$304,MATCH($E29,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C29,[1]BM_WEO!$E$2:$CE$304,MATCH($E29,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":19.3413},-1002236.2202911004,7611474.4336291999,8613710.6539203003,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1999,3.105133887580673E-2,2.2498442868044657E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C29,[1]BIS_WEO!$E$2:$CE$304,MATCH($E29,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C29,[1]BIS_WEO!$E$2:$CE$304,MATCH($E29,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":0.64249999999999996},8.5528960077620748E-3,11.94,0.15894409079016214,{"$f":"IF(ISNUMBER(VLOOKUP($C29,[1]IA_BP6!$E$2:$CE$304,MATCH($E29,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C29,[1]IA_BP6!$E$2:$CE$304,MATCH($E29,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":46.698529818991098},0.62164617783222909,{"$f":"IF(ISNUMBER(VLOOKUP($C29,[1]IL_BP6!$E$2:$CE$304,MATCH($E29,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C29,[1]IL_BP6!$E$2:$CE$304,MATCH($E29,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":80.397622144879193},null,null,null,{"$f":"'[2]Chile Raw Data and Sources'!B63","v":0.51029999999999998},{"$f":"'[2]Chile Raw Data and Sources'!C63","v":2.7288999999999999},{"$f":"IF(ISNUMBER(VLOOKUP($C29,[1]PCPI!$E$2:$CE$304,MATCH($E29,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C29,[1]PCPI!$E$2:$CE$304,MATCH($E29,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":64.659041666666695},3.333277398933232E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C29,[1]NGDP_R!$E$2:$CE$304,MATCH($E29,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C29,[1]NGDP_R!$E$2:$CE$304,MATCH($E29,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":74377}]
[null,-13,228,"Chile",2000,{"$f":"IF(ISNUMBER(VLOOKUP($C30,[1]NGDPD!$E$2:$CE$305,MATCH($E30,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C30,[1]NGDPD!$E$2:$CE$305,MATCH($E30,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":77.825233360468033},{"$f":"IF(ISNUMBER(VLOOKUP($C30,[1]BX_WEO!$E$2:$CE$305,MATCH($E30,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C30,[1]BX_WEO!$E$2:$CE$305,MATCH($E30,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":23.293199999999999},{"$f":"IF(ISNUMBER(VLOOKUP($C30,[1]BM_WEO!$E$2:$CE$304,MATCH($E30,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C30,[1]BM_WEO!$E$2:$CE$304,MATCH($E30,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":21.8932},{"$f":"IF(AND(ISNUMBER(J30),ISNUMBER(K30)),J30-K30,\"\")","v":-1536826.4947329005},7641747.1518994002,9178573.6466323007,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(ISNUMBER(VLOOKUP($C30,[1]BIS_WEO!$E$2:$CE$304,MATCH($E30,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C30,[1]BIS_WEO!$E$2:$CE$304,MATCH($E30,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":0.55800000000000005},7.1699110417758252E-3,19.178999999999998,0.24643678112942388,{"$f":"IF(ISNUMBER(VLOOKUP($C30,[1]IA_BP6!$E$2:$CE$304,MATCH($E30,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C30,[1]IA_BP6!$E$2:$CE$304,MATCH($E30,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":47.0067641337236},0.60400415268913377,{"$f":"IF(ISNUMBER(VLOOKUP($C30,[1]IL_BP6!$E$2:$CE$304,MATCH($E30,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C30,[1]IL_BP6!$E$2:$CE$304,MATCH($E30,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":82.377460578416901},null,null,null,{"$f":"'[2]Chile Raw Data and Sources'!B64","v":1.0942000000000001},{"$f":"'[2]Chile Raw Data and Sources'!C64","v":3.9474999999999998},{"$f":"IF(ISNUMBER(VLOOKUP($C30,[1]PCPI!$E$2:$CE$304,MATCH($E30,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C30,[1]PCPI!$E$2:$CE$304,MATCH($E30,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":67.140799999999999},3.8382231925542243E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C30,[1]NGDP_R!$E$2:$CE$304,MATCH($E30,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C30,[1]NGDP_R!$E$2:$CE$304,MATCH($E30,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":78352}]
[null,-12,228,"Chile",2001,{"$f":"IF(ISNUMBER(VLOOKUP($C31,[1]NGDPD!$E$2:$CE$305,MATCH($E31,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C31,[1]NGDPD!$E$2:$CE$305,MATCH($E31,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":70.967521780330401},{"$f":"IF(ISNUMBER(VLOOKUP($C31,[1]BX_WEO!$E$2:$CE$305,MATCH($E31,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C31,[1]BX_WEO!$E$2:$CE$305,MATCH($E31,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":22.410399999999999},{"$f":"IF(ISNUMBER(VLOOKUP($C31,[1]BM_WEO!$E$2:$CE$304,MATCH($E31,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C31,[1]BM_WEO!$E$2:$CE$304,MATCH($E31,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":21.411000000000001},-2295049.7044757809,7170013.6818611193,9465063.3863369003,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2001,2.0096516888592948E-2,1.4082498231986944E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C31,[1]BIS_WEO!$E$2:$CE$304,MATCH($E31,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C31,[1]BIS_WEO!$E$2:$CE$304,MATCH($E31,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":0.42680000000000001},6.0140186566060043E-3,29.728000000000002,0.41889584494747728,{"$f":"IF(ISNUMBER(VLOOKUP($C31,[1]IA_BP6!$E$2:$CE$304,MATCH($E31,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C31,[1]IA_BP6!$E$2:$CE$304,MATCH($E31,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":47.245225433834804},0.66573024178687679,{"$f":"IF(ISNUMBER(VLOOKUP($C31,[1]IL_BP6!$E$2:$CE$304,MATCH($E31,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C31,[1]IL_BP6!$E$2:$CE$304,MATCH($E31,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":81.371065622386197},null,null,null,{"$f":"'[2]Chile Raw Data and Sources'!B65","v":0.91970000000000007},{"$f":"'[2]Chile Raw Data and Sources'!C65","v":3.4420999999999999},{"$f":"IF(ISNUMBER(VLOOKUP($C31,[1]PCPI!$E$2:$CE$304,MATCH($E31,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C31,[1]PCPI!$E$2:$CE$304,MATCH($E31,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":69.534383333333395},3.5650205736800888E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C31,[1]NGDP_R!$E$2:$CE$304,MATCH($E31,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C31,[1]NGDP_R!$E$2:$CE$304,MATCH($E31,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":80948}]
[null,-11,228,"Chile",2002,{"$f":"IF(ISNUMBER(VLOOKUP($C32,[1]NGDPD!$E$2:$CE$305,MATCH($E32,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C32,[1]NGDPD!$E$2:$CE$305,MATCH($E32,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":69.729196200908618},{"$f":"IF(ISNUMBER(VLOOKUP($C32,[1]BX_WEO!$E$2:$CE$305,MATCH($E32,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C32,[1]BX_WEO!$E$2:$CE$305,MATCH($E32,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":22.565300000000001},{"$f":"IF(ISNUMBER(VLOOKUP($C32,[1]BM_WEO!$E$2:$CE$304,MATCH($E32,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C32,[1]BM_WEO!$E$2:$CE$304,MATCH($E32,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":20.8812},-2410951.6741786497,7065176.3348469501,9476128.0090255998,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2002,3.2505752589909613E-2,2.4152006501661865E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C32,[1]BIS_WEO!$E$2:$CE$304,MATCH($E32,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C32,[1]BIS_WEO!$E$2:$CE$304,MATCH($E32,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":0.58250000000000002},8.3537460882477464E-3,25.178999999999998,0.36109694893732192,{"$f":"IF(ISNUMBER(VLOOKUP($C32,[1]IA_BP6!$E$2:$CE$304,MATCH($E32,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C32,[1]IA_BP6!$E$2:$CE$304,MATCH($E32,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":49.838621331207705},0.71474538710598634,{"$f":"IF(ISNUMBER(VLOOKUP($C32,[1]IL_BP6!$E$2:$CE$304,MATCH($E32,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C32,[1]IL_BP6!$E$2:$CE$304,MATCH($E32,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":81.071297300345307},null,null,null,{"$f":"'[2]Chile Raw Data and Sources'!B66","v":0.3906},{"$f":"'[2]Chile Raw Data and Sources'!C66","v":3.2338},{"$f":"IF(ISNUMBER(VLOOKUP($C32,[1]PCPI!$E$2:$CE$304,MATCH($E32,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C32,[1]PCPI!$E$2:$CE$304,MATCH($E32,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":71.262916666666698},2.4858685019856663E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C32,[1]NGDP_R!$E$2:$CE$304,MATCH($E32,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C32,[1]NGDP_R!$E$2:$CE$304,MATCH($E32,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":83459}]
[null,-10,228,"Chile",2003,{"$f":"IF(ISNUMBER(VLOOKUP($C33,[1]NGDPD!$E$2:$CE$305,MATCH($E33,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C33,[1]NGDPD!$E$2:$CE$305,MATCH($E33,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":75.643895154379351},{"$f":"IF(ISNUMBER(VLOOKUP($C33,[1]BX_WEO!$E$2:$CE$305,MATCH($E33,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C33,[1]BX_WEO!$E$2:$CE$305,MATCH($E33,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":26.728999999999999},{"$f":"IF(ISNUMBER(VLOOKUP($C33,[1]BM_WEO!$E$2:$CE$304,MATCH($E33,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C33,[1]BM_WEO!$E$2:$CE$304,MATCH($E33,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":22.859000000000002},-2293013.3183957506,8620933.2361983489,10913946.5545941,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2003,5.9158772705544899E-2,5.116077103250475E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C33,[1]BIS_WEO!$E$2:$CE$304,MATCH($E33,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C33,[1]BIS_WEO!$E$2:$CE$304,MATCH($E33,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":0.60499999999999998},7.9980016730401525E-3,42.753999999999998,0.56520093145315486,{"$f":"IF(ISNUMBER(VLOOKUP($C33,[1]IA_BP6!$E$2:$CE$304,MATCH($E33,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C33,[1]IA_BP6!$E$2:$CE$304,MATCH($E33,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":60.998430799100703},0.806389341461209,{"$f":"IF(ISNUMBER(VLOOKUP($C33,[1]IL_BP6!$E$2:$CE$304,MATCH($E33,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C33,[1]IL_BP6!$E$2:$CE$304,MATCH($E33,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":98.675166845881392},null,null,null,{"$f":"'[2]Chile Raw Data and Sources'!B67","v":0.72450000000000003},{"$f":"'[2]Chile Raw Data and Sources'!C67","v":5.4509999999999996},{"$f":"IF(ISNUMBER(VLOOKUP($C33,[1]PCPI!$E$2:$CE$304,MATCH($E33,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C33,[1]PCPI!$E$2:$CE$304,MATCH($E33,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":73.265825000000007},2.8105898930602891E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C33,[1]NGDP_R!$E$2:$CE$304,MATCH($E33,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C33,[1]NGDP_R!$E$2:$CE$304,MATCH($E33,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":86885}]
[null,-9,228,"Chile",2004,{"$f":"IF(ISNUMBER(VLOOKUP($C34,[1]NGDPD!$E$2:$CE$305,MATCH($E34,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C34,[1]NGDPD!$E$2:$CE$305,MATCH($E34,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":99.235612187002204},{"$f":"IF(ISNUMBER(VLOOKUP($C34,[1]BX_WEO!$E$2:$CE$305,MATCH($E34,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C34,[1]BX_WEO!$E$2:$CE$305,MATCH($E34,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":39.053400000000003},{"$f":"IF(ISNUMBER(VLOOKUP($C34,[1]BM_WEO!$E$2:$CE$304,MATCH($E34,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C34,[1]BM_WEO!$E$2:$CE$304,MATCH($E34,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":29.190999999999999},-2363392.2820126023,10589002.737072699,12952395.019085301,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,0.11019632729622354,9.9383676712902602E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C34,[1]BIS_WEO!$E$2:$CE$304,MATCH($E34,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C34,[1]BIS_WEO!$E$2:$CE$304,MATCH($E34,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":1.073},1.081265058332094E-2,64.126999999999995,0.64620954702387878,{"$f":"IF(ISNUMBER(VLOOKUP($C34,[1]IA_BP6!$E$2:$CE$304,MATCH($E34,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C34,[1]IA_BP6!$E$2:$CE$304,MATCH($E34,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":75.975311059534803},0.76560530423659734,{"$f":"IF(ISNUMBER(VLOOKUP($C34,[1]IL_BP6!$E$2:$CE$304,MATCH($E34,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C34,[1]IL_BP6!$E$2:$CE$304,MATCH($E34,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":106.358401530327},null,null,null,{"$f":"'[2]Chile Raw Data and Sources'!B68","v":0.80959999999999999},{"$f":"'[2]Chile Raw Data and Sources'!C68","v":8.968},{"$f":"IF(ISNUMBER(VLOOKUP($C34,[1]PCPI!$E$2:$CE$304,MATCH($E34,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C34,[1]PCPI!$E$2:$CE$304,MATCH($E34,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":74.037241666666702},1.0529010854196885E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C34,[1]NGDP_R!$E$2:$CE$304,MATCH($E34,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C34,[1]NGDP_R!$E$2:$CE$304,MATCH($E34,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":93124}]
[null,-8,228,"Chile",2005,{"$f":"IF(ISNUMBER(VLOOKUP($C35,[1]NGDPD!$E$2:$CE$305,MATCH($E35,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C35,[1]NGDPD!$E$2:$CE$305,MATCH($E35,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":122.95819246383542},{"$f":"IF(ISNUMBER(VLOOKUP($C35,[1]BX_WEO!$E$2:$CE$305,MATCH($E35,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C35,[1]BX_WEO!$E$2:$CE$305,MATCH($E35,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":48.965899999999998},{"$f":"IF(ISNUMBER(VLOOKUP($C35,[1]BM_WEO!$E$2:$CE$304,MATCH($E35,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C35,[1]BM_WEO!$E$2:$CE$304,MATCH($E35,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":38.200000000000003},-1915780.0708124004,12166971.680430699,14082751.7512431,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2005,0.10205826670468411,8.7557402921049549E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C35,[1]BIS_WEO!$E$2:$CE$304,MATCH($E35,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C35,[1]BIS_WEO!$E$2:$CE$304,MATCH($E35,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":1.7829999999999999},1.4500863783634568E-2,67.6310000000001,0.55003248376387603,{"$f":"IF(ISNUMBER(VLOOKUP($C35,[1]IA_BP6!$E$2:$CE$304,MATCH($E35,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C35,[1]IA_BP6!$E$2:$CE$304,MATCH($E35,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":91.898431081104903},0.74739575492811638,{"$f":"IF(ISNUMBER(VLOOKUP($C35,[1]IL_BP6!$E$2:$CE$304,MATCH($E35,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C35,[1]IL_BP6!$E$2:$CE$304,MATCH($E35,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":124.73817763576299},null,null,null,{"$f":"'[2]Chile Raw Data and Sources'!B69","v":1.4962},{"$f":"'[2]Chile Raw Data and Sources'!C69","v":12.281000000000001},{"$f":"IF(ISNUMBER(VLOOKUP($C35,[1]PCPI!$E$2:$CE$304,MATCH($E35,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C35,[1]PCPI!$E$2:$CE$304,MATCH($E35,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":76.297300000000007},3.0525966155095619E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C35,[1]NGDP_R!$E$2:$CE$304,MATCH($E35,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C35,[1]NGDP_R!$E$2:$CE$304,MATCH($E35,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":98476}]
[null,-7,228,"Chile",2006,{"$f":"IF(ISNUMBER(VLOOKUP($C36,[1]NGDPD!$E$2:$CE$305,MATCH($E36,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C36,[1]NGDPD!$E$2:$CE$305,MATCH($E36,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":154.78195276036021},{"$f":"IF(ISNUMBER(VLOOKUP($C36,[1]BX_WEO!$E$2:$CE$305,MATCH($E36,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C36,[1]BX_WEO!$E$2:$CE$305,MATCH($E36,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":67.117999999999995},{"$f":"IF(ISNUMBER(VLOOKUP($C36,[1]BM_WEO!$E$2:$CE$304,MATCH($E36,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C36,[1]BM_WEO!$E$2:$CE$304,MATCH($E36,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":44.74},-1868309.4550694004,15170862.397862598,17039171.852931999,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006,0.16658272841356281,0.14457757898071316,{"$f":"IF(ISNUMBER(VLOOKUP($C36,[1]BIS_WEO!$E$2:$CE$304,MATCH($E36,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C36,[1]BIS_WEO!$E$2:$CE$304,MATCH($E36,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":3.4060000000000001},2.200514943284964E-2,43.335999999999999,0.27998096177979209,{"$f":"IF(ISNUMBER(VLOOKUP($C36,[1]IA_BP6!$E$2:$CE$304,MATCH($E36,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C36,[1]IA_BP6!$E$2:$CE$304,MATCH($E36,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":120.957146130723},0.78146801984074876,{"$f":"IF(ISNUMBER(VLOOKUP($C36,[1]IL_BP6!$E$2:$CE$304,MATCH($E36,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C36,[1]IL_BP6!$E$2:$CE$304,MATCH($E36,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":136.86826270585101},{"$f":"BV36/F36","v":0.88426499514291623},null,null,{"$f":"'[2]Chile Raw Data and Sources'!B70","v":2.4201999999999999},{"$f":"'[2]Chile Raw Data and Sources'!C70","v":21.266999999999999},{"$f":"IF(ISNUMBER(VLOOKUP($C36,[1]PCPI!$E$2:$CE$304,MATCH($E36,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C36,[1]PCPI!$E$2:$CE$304,MATCH($E36,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":78.893050000000002},3.4021518454781408E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C36,[1]NGDP_R!$E$2:$CE$304,MATCH($E36,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C36,[1]NGDP_R!$E$2:$CE$304,MATCH($E36,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":104721}]
[null,-6,228,"Chile",2007,{"$f":"IF(ISNUMBER(VLOOKUP($C37,[1]NGDPD!$E$2:$CE$305,MATCH($E37,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C37,[1]NGDPD!$E$2:$CE$305,MATCH($E37,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":173.47107714833939},{"$f":"IF(ISNUMBER(VLOOKUP($C37,[1]BX_WEO!$E$2:$CE$305,MATCH($E37,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C37,[1]BX_WEO!$E$2:$CE$305,MATCH($E37,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":77.584299999999999},{"$f":"IF(ISNUMBER(VLOOKUP($C37,[1]BM_WEO!$E$2:$CE$304,MATCH($E37,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C37,[1]BM_WEO!$E$2:$CE$304,MATCH($E37,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":53.93},-1350965.0749598034,18145171.407322697,19496136.482282501,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2007,0.1544021080649432,0.1363587543747862,{"$f":"IF(ISNUMBER(VLOOKUP($C37,[1]BIS_WEO!$E$2:$CE$304,MATCH($E37,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C37,[1]BIS_WEO!$E$2:$CE$304,MATCH($E37,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":3.13},1.8043353690157003E-2,100.604,0.57994682257014551,{"$f":"IF(ISNUMBER(VLOOKUP($C37,[1]IA_BP6!$E$2:$CE$304,MATCH($E37,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C37,[1]IA_BP6!$E$2:$CE$304,MATCH($E37,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":164.58541833007598},0.94877728919233573,{"$f":"IF(ISNUMBER(VLOOKUP($C37,[1]IL_BP6!$E$2:$CE$304,MATCH($E37,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C37,[1]IL_BP6!$E$2:$CE$304,MATCH($E37,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":163.85854825944199},{"$f":"BV37/F37","v":0.94458713782772274},{"$f":"(BZ37/BT36)/(1+CC37)","v":3.8340235314814813E-2},{"$f":"(CA37/BV36)/(1+CC37)","v":0.16994047122119046},{"$f":"'[2]Chile Raw Data and Sources'!B71","v":4.8422000000000001},{"$f":"'[2]Chile Raw Data and Sources'!C71","v":24.286000000000001},{"$f":"IF(ISNUMBER(VLOOKUP($C37,[1]PCPI!$E$2:$CE$304,MATCH($E37,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C37,[1]PCPI!$E$2:$CE$304,MATCH($E37,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":82.374949999999998},4.4134432627461972E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C37,[1]NGDP_R!$E$2:$CE$304,MATCH($E37,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C37,[1]NGDP_R!$E$2:$CE$304,MATCH($E37,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":109889}]
[null,-5,228,"Chile",2008,{"$f":"IF(ISNUMBER(VLOOKUP($C38,[1]NGDPD!$E$2:$CE$305,MATCH($E38,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C38,[1]NGDPD!$E$2:$CE$305,MATCH($E38,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":179.51010681821421},{"$f":"IF(ISNUMBER(VLOOKUP($C38,[1]BX_WEO!$E$2:$CE$305,MATCH($E38,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C38,[1]BX_WEO!$E$2:$CE$305,MATCH($E38,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":75.123099999999994},{"$f":"IF(ISNUMBER(VLOOKUP($C38,[1]BM_WEO!$E$2:$CE$304,MATCH($E38,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C38,[1]BM_WEO!$E$2:$CE$304,MATCH($E38,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":70.085999999999999},-4154936.157680802,13295966.441392299,17450902.599073101,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008,4.4382459245417838E-2,2.8060258496202396E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C38,[1]BIS_WEO!$E$2:$CE$304,MATCH($E38,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C38,[1]BIS_WEO!$E$2:$CE$304,MATCH($E38,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":2.93},1.6322200749215442E-2,146.148,0.81414914508407454,{"$f":"IF(ISNUMBER(VLOOKUP($C38,[1]IA_BP6!$E$2:$CE$304,MATCH($E38,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C38,[1]IA_BP6!$E$2:$CE$304,MATCH($E38,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":142.71082311000001},0.79500160542225073,{"$f":"IF(ISNUMBER(VLOOKUP($C38,[1]IL_BP6!$E$2:$CE$304,MATCH($E38,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C38,[1]IL_BP6!$E$2:$CE$304,MATCH($E38,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":172.54442352436601},0.96119614980285095,{"$f":"(BZ38/BT37)/(1+CC38)","v":2.6624134928140083E-2},{"$f":"(CA38/BV37)/(1+CC38)","v":0.10881680794046057},{"$f":"'[2]Chile Raw Data and Sources'!B72","v":4.7641999999999998},{"$f":"'[2]Chile Raw Data and Sources'!C72","v":19.385999999999999},{"$f":"IF(ISNUMBER(VLOOKUP($C38,[1]PCPI!$E$2:$CE$304,MATCH($E38,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C38,[1]PCPI!$E$2:$CE$304,MATCH($E38,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":89.560866666666698},8.7234246171520535E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C38,[1]NGDP_R!$E$2:$CE$304,MATCH($E38,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C38,[1]NGDP_R!$E$2:$CE$304,MATCH($E38,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":113740}]
[null,-4,228,"Chile",2009,{"$f":"IF(ISNUMBER(VLOOKUP($C39,[1]NGDPD!$E$2:$CE$305,MATCH($E39,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C39,[1]NGDPD!$E$2:$CE$305,MATCH($E39,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":172.51171566123676},{"$f":"IF(ISNUMBER(VLOOKUP($C39,[1]BX_WEO!$E$2:$CE$305,MATCH($E39,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C39,[1]BX_WEO!$E$2:$CE$305,MATCH($E39,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":63.903799999999997},{"$f":"IF(ISNUMBER(VLOOKUP($C39,[1]BM_WEO!$E$2:$CE$304,MATCH($E39,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C39,[1]BM_WEO!$E$2:$CE$304,MATCH($E39,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":50.220999999999997},-2753961.048155304,15936679.991498396,18690641.0396537,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,8.8375447091015857E-2,7.9315192869967577E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C39,[1]BIS_WEO!$E$2:$CE$304,MATCH($E39,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C39,[1]BIS_WEO!$E$2:$CE$304,MATCH($E39,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":1.5629999999999999},9.0602542210482737E-3,123.58499999999999,0.71638612790035239,{"$f":"IF(ISNUMBER(VLOOKUP($C39,[1]IA_BP6!$E$2:$CE$304,MATCH($E39,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C39,[1]IA_BP6!$E$2:$CE$304,MATCH($E39,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":191.96108564874999},1.112742313836274,{"$f":"IF(ISNUMBER(VLOOKUP($C39,[1]IL_BP6!$E$2:$CE$304,MATCH($E39,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C39,[1]IL_BP6!$E$2:$CE$304,MATCH($E39,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":214.55743706227898},1.2437267593095409,2.9335375185683899E-2,9.3542156746187918E-2,{"$f":"'[2]Chile Raw Data and Sources'!B73","v":4.2492000000000001},{"$f":"'[2]Chile Raw Data and Sources'!C73","v":16.382000000000001},{"$f":"IF(ISNUMBER(VLOOKUP($C39,[1]PCPI!$E$2:$CE$304,MATCH($E39,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C39,[1]PCPI!$E$2:$CE$304,MATCH($E39,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":90.902725000000004},1.4982641227976545E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C39,[1]NGDP_R!$E$2:$CE$304,MATCH($E39,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C39,[1]NGDP_R!$E$2:$CE$304,MATCH($E39,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":111972}]
[null,-3,228,"Chile",2010,{"$f":"IF(ISNUMBER(VLOOKUP($C40,[1]NGDPD!$E$2:$CE$305,MATCH($E40,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C40,[1]NGDPD!$E$2:$CE$305,MATCH($E40,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":218.27179204930908},{"$f":"IF(ISNUMBER(VLOOKUP($C40,[1]BX_WEO!$E$2:$CE$305,MATCH($E40,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C40,[1]BX_WEO!$E$2:$CE$305,MATCH($E40,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":81.956500000000005},{"$f":"IF(ISNUMBER(VLOOKUP($C40,[1]BM_WEO!$E$2:$CE$304,MATCH($E40,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C40,[1]BM_WEO!$E$2:$CE$304,MATCH($E40,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":67.817999999999998},-2622169.8026106991,18115514.4053117,20737684.207922399,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,8.4983496153316726E-2,6.4774746508729011E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C40,[1]BIS_WEO!$E$2:$CE$304,MATCH($E40,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C40,[1]BIS_WEO!$E$2:$CE$304,MATCH($E40,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":4.4109999999999996},2.0208749644587718E-2,177.66200000000001,0.81394851039599725,{"$f":"IF(ISNUMBER(VLOOKUP($C40,[1]IA_BP6!$E$2:$CE$304,MATCH($E40,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C40,[1]IA_BP6!$E$2:$CE$304,MATCH($E40,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":235.083319044364},1.0770210700943761,{"$f":"IF(ISNUMBER(VLOOKUP($C40,[1]IL_BP6!$E$2:$CE$304,MATCH($E40,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C40,[1]IL_BP6!$E$2:$CE$304,MATCH($E40,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":264.71598880945402},1.2127814882724419,2.837043071882182E-2,9.6967319291763734E-2,{"$f":"'[2]Chile Raw Data and Sources'!B74","v":5.5226999999999995},{"$f":"'[2]Chile Raw Data and Sources'!C74","v":21.097999999999999},{"$f":"IF(ISNUMBER(VLOOKUP($C40,[1]PCPI!$E$2:$CE$304,MATCH($E40,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C40,[1]PCPI!$E$2:$CE$304,MATCH($E40,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":92.182658333333293},1.4080252636357038E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C40,[1]NGDP_R!$E$2:$CE$304,MATCH($E40,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C40,[1]NGDP_R!$E$2:$CE$304,MATCH($E40,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":118515}]
[null,-2,228,"Chile",2011,{"$f":"IF(ISNUMBER(VLOOKUP($C41,[1]NGDPD!$E$2:$CE$305,MATCH($E41,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C41,[1]NGDPD!$E$2:$CE$305,MATCH($E41,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":252.0719295797216},{"$f":"IF(ISNUMBER(VLOOKUP($C41,[1]BX_WEO!$E$2:$CE$305,MATCH($E41,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C41,[1]BX_WEO!$E$2:$CE$305,MATCH($E41,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":94.349000000000004},{"$f":"IF(ISNUMBER(VLOOKUP($C41,[1]BM_WEO!$E$2:$CE$304,MATCH($E41,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C41,[1]BM_WEO!$E$2:$CE$304,MATCH($E41,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":86.031000000000006},-4541037.2697928026,17492316.835488997,22033354.1052818,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,4.4364321004109281E-2,3.2998517581344984E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C41,[1]BIS_WEO!$E$2:$CE$304,MATCH($E41,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C41,[1]BIS_WEO!$E$2:$CE$304,MATCH($E41,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":2.8650000000000002},1.1365803422764295E-2,220.96100000000001,0.87657915884726756,{"$f":"IF(ISNUMBER(VLOOKUP($C41,[1]IA_BP6!$E$2:$CE$304,MATCH($E41,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C41,[1]IA_BP6!$E$2:$CE$304,MATCH($E41,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":254.51226387590398},1.0096811029306243,{"$f":"IF(ISNUMBER(VLOOKUP($C41,[1]IL_BP6!$E$2:$CE$304,MATCH($E41,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C41,[1]IL_BP6!$E$2:$CE$304,MATCH($E41,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":286.22233620229798},1.135478816223271,2.1508697930643372E-2,7.5535330713200732E-2,{"$f":"'[2]Chile Raw Data and Sources'!B75","v":5.2248999999999999},{"$f":"'[2]Chile Raw Data and Sources'!C75","v":20.661999999999999},{"$f":"IF(ISNUMBER(VLOOKUP($C41,[1]PCPI!$E$2:$CE$304,MATCH($E41,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C41,[1]PCPI!$E$2:$CE$304,MATCH($E41,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":95.255766666666702},3.333716328966152E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C41,[1]NGDP_R!$E$2:$CE$304,MATCH($E41,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C41,[1]NGDP_R!$E$2:$CE$304,MATCH($E41,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":125691}]
[null,{"$f":"B43-1","v":-1},228,"Chile",{"$f":"+E43-1","v":2012},{"$f":"IF(ISNUMBER(VLOOKUP($C42,[1]NGDPD!$E$2:$CE$305,MATCH($E42,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C42,[1]NGDPD!$E$2:$CE$305,MATCH($E42,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":267.02615666592419},{"$f":"IF(ISNUMBER(VLOOKUP($C42,[1]BX_WEO!$E$2:$CE$305,MATCH($E42,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C42,[1]BX_WEO!$E$2:$CE$305,MATCH($E42,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":90.332999999999998},{"$f":"IF(ISNUMBER(VLOOKUP($C42,[1]BM_WEO!$E$2:$CE$304,MATCH($E42,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C42,[1]BM_WEO!$E$2:$CE$304,MATCH($E42,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":90.266999999999996},-4576074.8808627017,18942401.495292399,23518476.376155101,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,7.9580218901872789E-3,2.4716679753053163E-4,{"$f":"IF(ISNUMBER(VLOOKUP($C42,[1]BIS_WEO!$E$2:$CE$304,MATCH($E42,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C42,[1]BIS_WEO!$E$2:$CE$304,MATCH($E42,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":2.0590000000000002},7.7108550926567477E-3,215.791,0.80812682433195349,{"$f":"IF(ISNUMBER(VLOOKUP($C42,[1]IA_BP6!$E$2:$CE$304,MATCH($E42,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C42,[1]IA_BP6!$E$2:$CE$304,MATCH($E42,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":291.529793316628},1.0917649302849393,{"$f":"IF(ISNUMBER(VLOOKUP($C42,[1]IL_BP6!$E$2:$CE$304,MATCH($E42,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C42,[1]IL_BP6!$E$2:$CE$304,MATCH($E42,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":333.68496607519097},1.2496340068013017,2.3349723583818344E-2,6.4059205087211676E-2,{"$f":"'[2]Chile Raw Data and Sources'!B76","v":6.1210000000000004},{"$f":"'[2]Chile Raw Data and Sources'!C76","v":18.885000000000002},{"$f":"IF(ISNUMBER(VLOOKUP($C42,[1]PCPI!$E$2:$CE$304,MATCH($E42,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C42,[1]PCPI!$E$2:$CE$304,MATCH($E42,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":98.112241666666705},2.9987423333600383E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C42,[1]NGDP_R!$E$2:$CE$304,MATCH($E42,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C42,[1]NGDP_R!$E$2:$CE$304,MATCH($E42,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":132393}]
[null,0,228,"Chile",{"$f":"$D$4","v":2013},{"$f":"IF(ISNUMBER(VLOOKUP($C43,[1]NGDPD!$E$2:$CE$305,MATCH($E43,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C43,[1]NGDPD!$E$2:$CE$305,MATCH($E43,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":278.3403687583388},{"$f":"IF(ISNUMBER(VLOOKUP($C43,[1]BX_WEO!$E$2:$CE$305,MATCH($E43,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C43,[1]BX_WEO!$E$2:$CE$305,MATCH($E43,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":88.885900000000007},{"$f":"IF(ISNUMBER(VLOOKUP($C43,[1]BM_WEO!$E$2:$CE$304,MATCH($E43,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C43,[1]BM_WEO!$E$2:$CE$304,MATCH($E43,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":90.296999999999997},{"$f":"IF(AND(ISNUMBER(J43),ISNUMBER(K43)),J43-K43,\"\")","v":-5450211.0646580011},21127675.083793998,26577886.148451999,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(ISNUMBER(VLOOKUP($C43,[1]BIS_WEO!$E$2:$CE$304,MATCH($E43,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C43,[1]BIS_WEO!$E$2:$CE$304,MATCH($E43,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":2.2080000000000002},7.9327336162187609E-3,218.97,0.78669867751060774,{"$f":"IF(ISNUMBER(VLOOKUP($C43,[1]IA_BP6!$E$2:$CE$304,MATCH($E43,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C43,[1]IA_BP6!$E$2:$CE$304,MATCH($E43,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":306.144351071355},1.0998920222641375,{"$f":"IF(ISNUMBER(VLOOKUP($C43,[1]IL_BP6!$E$2:$CE$304,MATCH($E43,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C43,[1]IL_BP6!$E$2:$CE$304,MATCH($E43,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":344.197249163327},1.2366055656920056,2.0159400271984623E-2,5.3334770525518313E-2,{"$f":"'[2]Chile Raw Data and Sources'!B77","v":5.99},{"$f":"'[2]Chile Raw Data and Sources'!C77","v":18.138999999999999},{"$f":"IF(ISNUMBER(VLOOKUP($C43,[1]PCPI!$E$2:$CE$304,MATCH($E43,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C43,[1]PCPI!$E$2:$CE$304,MATCH($E43,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":99.997575000000097},1.921608660964802E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C43,[1]NGDP_R!$E$2:$CE$304,MATCH($E43,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C43,[1]NGDP_R!$E$2:$CE$304,MATCH($E43,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":137750}]
[null,1,228,"Chile",{"$f":"+E43+1","v":2014},{"$f":"IF(ISNUMBER(VLOOKUP($C44,[1]NGDPD!$E$2:$CE$305,MATCH($E44,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C44,[1]NGDPD!$E$2:$CE$305,MATCH($E44,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":260.95402565867045},{"$f":"IF(ISNUMBER(VLOOKUP($C44,[1]BX_WEO!$E$2:$CE$305,MATCH($E44,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C44,[1]BX_WEO!$E$2:$CE$305,MATCH($E44,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":85.779499999999999},{"$f":"IF(ISNUMBER(VLOOKUP($C44,[1]BM_WEO!$E$2:$CE$304,MATCH($E44,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C44,[1]BM_WEO!$E$2:$CE$304,MATCH($E44,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":83.01},{"$f":"IF(AND(ISNUMBER(J44),ISNUMBER(K44)),J44-K44,\"\")","v":-7131654.4639820978},21503427.2475366,28635081.711518697,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(ISNUMBER(VLOOKUP($C44,[1]BIS_WEO!$E$2:$CE$304,MATCH($E44,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C44,[1]BIS_WEO!$E$2:$CE$304,MATCH($E44,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":2.117},8.1125401099159493E-3,224.005,0.8584079108746917,{"$f":"IF(ISNUMBER(VLOOKUP($C44,[1]IA_BP6!$E$2:$CE$304,MATCH($E44,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C44,[1]IA_BP6!$E$2:$CE$304,MATCH($E44,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":324.39037859336997},1.2430939809208947,{"$f":"IF(ISNUMBER(VLOOKUP($C44,[1]IL_BP6!$E$2:$CE$304,MATCH($E44,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C44,[1]IL_BP6!$E$2:$CE$304,MATCH($E44,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":360.70896444964501},1.3822701663221499,1.9083813888553181E-2,4.2542131885539673E-2,{"$f":"'[2]Chile Raw Data and Sources'!B78","v":6.0990000000000002},{"$f":"'[2]Chile Raw Data and Sources'!C78","v":15.286},{"$f":"IF(ISNUMBER(VLOOKUP($C44,[1]PCPI!$E$2:$CE$304,MATCH($E44,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C44,[1]PCPI!$E$2:$CE$304,MATCH($E44,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":104.389466666667},4.391998172622591E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C44,[1]NGDP_R!$E$2:$CE$304,MATCH($E44,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C44,[1]NGDP_R!$E$2:$CE$304,MATCH($E44,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":140529}]
[null,2,228,"Chile",{"$f":"+E44+1","v":2015},{"$f":"IF(ISNUMBER(VLOOKUP($C45,[1]NGDPD!$E$2:$CE$305,MATCH($E45,[1]NGDPD!$K$1:$CE$1,0)+6,0)),VLOOKUP($C45,[1]NGDPD!$E$2:$CE$305,MATCH($E45,[1]NGDPD!$K$1:$CE$1,0)+6,0),\"\")","v":242.53671538268458},{"$f":"IF(ISNUMBER(VLOOKUP($C45,[1]BX_WEO!$E$2:$CE$305,MATCH($E45,[1]BX_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C45,[1]BX_WEO!$E$2:$CE$305,MATCH($E45,[1]BX_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":71.819299999999998},{"$f":"IF(ISNUMBER(VLOOKUP($C45,[1]BM_WEO!$E$2:$CE$304,MATCH($E45,[1]BM_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C45,[1]BM_WEO!$E$2:$CE$304,MATCH($E45,[1]BM_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":71.772000000000006},{"$f":"J45-K45","v":-7337869.7399394996},20945418.258433498,28283287.998372998,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(ISNUMBER(VLOOKUP($C45,[1]BIS_WEO!$E$2:$CE$304,MATCH($E45,[1]BIS_WEO!$K$1:$CE$1,0)+6,0)),VLOOKUP($C45,[1]BIS_WEO!$E$2:$CE$304,MATCH($E45,[1]BIS_WEO!$K$1:$CE$1,0)+6,0),\"\")","v":1.859},7.6648188999623914E-3,182.386,0.75199336196263622,{"$f":"IF(ISNUMBER(VLOOKUP($C45,[1]IA_BP6!$E$2:$CE$304,MATCH($E45,[1]IA_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C45,[1]IA_BP6!$E$2:$CE$304,MATCH($E45,[1]IA_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":314.23204570013201},1.295606090831747,{"$f":"IF(ISNUMBER(VLOOKUP($C45,[1]IL_BP6!$E$2:$CE$304,MATCH($E45,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C45,[1]IL_BP6!$E$2:$CE$304,MATCH($E45,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":359.33825251350896},1.4815829098144173,1.4026678556958138E-2,2.9577902448988228E-2,{"$f":"'[2]Chile Raw Data and Sources'!B79","v":4.7480000000000002},{"$f":"'[2]Chile Raw Data and Sources'!C79","v":11.132999999999999},{"$f":"IF(ISNUMBER(VLOOKUP($C45,[1]PCPI!$E$2:$CE$304,MATCH($E45,[1]PCPI!$K$1:$CE$1,0)+6,0)),VLOOKUP($C45,[1]PCPI!$E$2:$CE$304,MATCH($E45,[1]PCPI!$K$1:$CE$1,0)+6,0),\"\")","v":108.929266666667},4.3489062114823618E-2,{"$f":"IF(ISNUMBER(VLOOKUP($C45,[1]NGDP_R!$E$2:$CE$304,MATCH($E45,[1]NGDP_R!$K$1:$CE$1,0)+6,0)),VLOOKUP($C45,[1]NGDP_R!$E$2:$CE$304,MATCH($E45,[1]NGDP_R!$K$1:$CE$1,0)+6,0),\"\")","v":143693}]
[null,3,228,"Chile",2016,247.02515120142493,70.097399999999993,67.977999999999994,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,null,null,null,null,null,null,null,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,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$1,0)+6,0),\"\")","v":""},null,"",null,null,null,{"$f":"IF(ISNUMBER(VLOOKUP($C53,[1]IL_BP6!$E$2:$CE$304,MATCH($E53,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C53,[1]IL_BP6!$E$2:$CE$304,MATCH($E53,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$1,0)+6,0),\"\")","v":""},null,"",null,null,null,{"$f":"IF(ISNUMBER(VLOOKUP($C54,[1]IL_BP6!$E$2:$CE$304,MATCH($E54,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C54,[1]IL_BP6!$E$2:$CE$304,MATCH($E54,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$1,0)+6,0),\"\")","v":""},null,null,null,null,null,{"$f":"IF(ISNUMBER(VLOOKUP($C55,[1]IL_BP6!$E$2:$CE$304,MATCH($E55,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C55,[1]IL_BP6!$E$2:$CE$304,MATCH($E55,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(VLOOKUP($C56,[1]IL_BP6!$E$2:$CE$304,MATCH($E56,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C56,[1]IL_BP6!$E$2:$CE$304,MATCH($E56,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(VLOOKUP($C57,[1]IL_BP6!$E$2:$CE$304,MATCH($E57,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C57,[1]IL_BP6!$E$2:$CE$304,MATCH($E57,[1]IL_BP6!$K$1:$CE$1,0)+6,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(VLOOKUP($C58,[1]IL_BP6!$E$2:$CE$304,MATCH($E58,[1]IL_BP6!$K$1:$CE$1,0)+6,0)),VLOOKUP($C58,[1]IL_BP6!$E$2:$CE$304,MATCH($E58,[1]IL_BP6!$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$31","v":{"$error":"#NAME?"}},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$31","v":{"$error":"#NAME?"}},10,1,false,false,1,false,{"$f":"_","v":{"$error":"#NAME?"}},{"$f":"Simulations!$AV$31","v":{"$error":"#NAME?"}},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":71,"rows_kept":61,"cut":false,"hidden":false,"merged":[[3,15,3,17],[1,15,1,17],[2,15,2,17],[5,15,5,17],[52,65,52,67],[22,42,22,46],[15,48,17,52],[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],[42,48,42,51]],"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,null,null,null,null,"∆%(REER)=",null,null,5.7568137279385284E-4,null,null,null,null,null,null,"Period 1",-0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":100.05756813727939},null,null,null,null,null,null,"Period 3",{"$f":"AA3","v":-0.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A/GDP","L/GDP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period 4",{"$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,null,null,null,"nfa=",null,null,null,null,null,null,null,null,null,"Period 5",{"$f":"AA5","v":-0.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A, FC",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ER Solution:",null,{"$f":"_xll.RiskOutput()+S2","v":{"$error":"#NAME?"}},null,null,null,null,null,null,"Period 6",-0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L, FC",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA2:AA7)","v":-1.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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/GDP (Local Currency, Assets)","NFA/GDP (Foreign Currency, Assets)","NFA/GDP (Local Currency, Liab.)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"adj. trade balance (using revalued S2 Ex Rate)",null,"assets/gdp","returns on assets","returns on liabilities","year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.83,1,"nx"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23,1,"rg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27,1,"ryol"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06,1,"ryoa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27,1,"assets","Data from Benetrix Lane and Shambaugh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defining the distribution of innovations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"nx",{"$f":"RiskNormal(0,0.029,RiskCorrmat(NewMatrix4,1))","v":{"$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,"rg",{"$f":"RiskNormal(0,0.032,RiskCorrmat(NewMatrix4,2))","v":{"$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,"ryol",{"$f":"RiskNormal(0,0.046,RiskCorrmat(NewMatrix4,3))","v":{"$error":"#NAME?"}},null,null,null,0.17277780000000001,0.20489840000000001,0.36752450000000003,5.6144170000000007E-2,{"$f":"AW20+AX20-(AY20+AZ20)","v":-4.5992470000000008E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ryoa",{"$f":"RiskNormal(0,0.053,RiskCorrmat(NewMatrix4,4))","v":{"$error":"#NAME?"}},null,null,null,0.16573899999999997,0.23087510000000003,0.39560250000000002,5.9948790000000002E-2,-5.8937190000000084E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"assets",{"$f":"RiskNormal(0,0.054, RiskCorrmat(NewMatrix4,4))","v":{"$error":"#NAME?"}},null,null,null,0.15761049999999999,0.2178052,0.40052409999999999,6.0018079999999994E-2,-8.5126479999999949E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defining the correlation matrix",null,null,null,null,null,0.1598096,0.28914059999999997,0.42106990000000005,6.4962119999999998E-2,-3.7081820000000099E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"nx","g","rL","rA","a","REER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@RISK Correlations",{"$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\",$AS$23)","v":"assets / RHS in $AS$23"},0.16296160000000001,0.2916378,0.4152612,7.261724E-2,-3.3279040000000037E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"nx",2.9000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n.a. / nx shock in \"&CELL(\"address\",$AR$36)","v":"n.a. / nx shock in $AR$36"},1,null,null,null,null,0.17420660000000002,0.348024,0.49033890000000002,8.6924279999999993E-2,-5.5032579999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g",-0.13,3.2000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n.a. / g shock in \"&CELL(\"address\",$AS$36)","v":"n.a. / g shock in $AS$36"},{"$f":"Q26","v":-0.13},1,null,null,null,0.19332750000000001,0.3892794,0.55902529999999995,8.2010349999999996E-2,-5.8428749999999918E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rL",0.35,-0.35,4.5999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n.a. / yol shock in \"&CELL(\"address\",$AT$36)","v":"n.a. / yol shock in $AT$36"},{"$f":"Q27","v":0.35},{"$f":"R27","v":-0.35},1,null,null,0.20881720000000001,0.42978969999999994,0.67213489999999998,7.4687980000000001E-2,-0.10821597999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rA",0.03,-0.15,2E-3,5.2999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n.a. / yoa shock in \"&CELL(\"address\",$AU$36)","v":"n.a. / yoa shock in $AU$36"},{"$f":"Q28","v":0.03},{"$f":"R28","v":-0.15},{"$f":"S28","v":2E-3},1,null,0.21013699999999999,0.48768539999999999,0.76161649999999992,6.7229369999999997E-2,-0.13102346999999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a",0.18,-0.18,-0.12,0.86,5.3999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"assets / RHS in \"&CELL(\"address\",$AS$23)","v":"assets / RHS in $AS$23"},{"$f":"Q29","v":0.18},{"$f":"R29","v":-0.18},{"$f":"S29","v":-0.12},{"$f":"T29","v":0.86},1,0.21481169999999999,0.5753722,0.85721429999999998,5.3093009999999996E-2,-0.12012341000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"nx shock","g shock","yol shock","yoa shock","assets",0.23730440000000003,0.50929950000000002,0.86633819999999995,4.8627919999999998E-2,-0.16836222000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RiskNormal(0,0.029,RiskCorrmat(NewMatrix4,1))","v":{"$error":"#NAME?"}},{"$f":"RiskNormal(0,0.032,RiskCorrmat(NewMatrix4,2))","v":{"$error":"#NAME?"}},{"$f":"RiskNormal(0,0.046,RiskCorrmat(NewMatrix4,3))","v":{"$error":"#NAME?"}},{"$f":"RiskNormal(0,0.053,RiskCorrmat(NewMatrix4,4))","v":{"$error":"#NAME?"}},{"$f":"RiskNormal(0,0.054,RiskCorrmat(NewMatrix4,5))","v":{"$error":"#NAME?"}},0.2428708,0.4361546,0.8685518000000001,4.9263269999999998E-2,-0.23878967000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(RiskNormal(0,0.029,RiskCorrmat(NewMatrix4,1))*(1-$AU$12))+($AU$12*(RiskNormal(0,0.029,RiskCorrmat(NewMatrix4,1)) + $AT$12*AR31))","v":{"$error":"#NAME?"}},{"$f":"(RiskNormal(0,0.032,RiskCorrmat(NewMatrix4,2))*(1-$AU$13))+($AU$13*(RiskNormal(0,0.032,RiskCorrmat(NewMatrix4,2)) + $AT$13*AS31))","v":{"$error":"#NAME?"}},{"$f":"RiskNormal(0,0.046,RiskCorrmat(NewMatrix4,3))*(1-$AU$14)+($AU$14*(RiskNormal(0,0.046,RiskCorrmat(NewMatrix4,3)) + $AT$14*AT31))","v":{"$error":"#NAME?"}},{"$f":"RiskNormal(0,0.053,RiskCorrmat(NewMatrix4,4))*(1-$AU$15)+($AU$15*(RiskNormal(0,0.053,RiskCorrmat(NewMatrix4,4)) + $AT$15*AU31))","v":{"$error":"#NAME?"}},{"$f":"RiskNormal(0,0.054,RiskCorrmat(NewMatrix4,5))*(1-$AU$16)+($AU$16*(RiskNormal(0,0.054,RiskCorrmat(NewMatrix4,5)) + $AT$16*AV31))","v":{"$error":"#NAME?"}},0.27359250000000002,0.36613639999999997,0.8279531,5.4153670000000001E-2,-0.24237787000000011]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(RiskNormal(0,0.029,RiskCorrmat(NewMatrix4,1))*(1-$AU$12))+($AU$12*(RiskNormal(0,0.029,RiskCorrmat(NewMatrix4,1)) + $AT$12*AR32))","v":{"$error":"#NAME?"}},{"$f":"(RiskNormal(0,0.032,RiskCorrmat(NewMatrix4,2))*(1-$AU$13))+($AU$13*(RiskNormal(0,0.032,RiskCorrmat(NewMatrix4,2)) + $AT$13*AS32))","v":{"$error":"#NAME?"}},{"$f":"RiskNormal(0,0.046,RiskCorrmat(NewMatrix4,3))*(1-$AU$14)+($AU$14*(RiskNormal(0,0.046,RiskCorrmat(NewMatrix4,3)) + $AT$14*AT32))","v":{"$error":"#NAME?"}},{"$f":"RiskNormal(0,0.053,RiskCorrmat(NewMatrix4,4))*(1-$AU$15)+($AU$15*(RiskNormal(0,0.053,RiskCorrmat(NewMatrix4,4)) + $AT$15*AU32))","v":{"$error":"#NAME?"}},{"$f":"RiskNormal(0,0.054,RiskCorrmat(NewMatrix4,5))*(1-$AU$16)+($AU$16*(RiskNormal(0,0.054,RiskCorrmat(NewMatrix4,5)) + $AT$16*AV32))","v":{"$error":"#NAME?"}},0.26660630000000002,0.47970940000000001,0.91014499999999998,5.8759040000000005E-2,-0.22258833999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(RiskNormal(0,0.029,RiskCorrmat(NewMatrix4,1))*(1-$AU$12))+($AU$12*(RiskNormal(0,0.029,RiskCorrmat(NewMatrix4,1)) + $AT$12*AR33))","v":{"$error":"#NAME?"}},{"$f":"(RiskNormal(0,0.032,RiskCorrmat(NewMatrix4,2))*(1-$AU$13))+($AU$13*(RiskNormal(0,0.032,RiskCorrmat(NewMatrix4,2)) + $AT$13*AS33))","v":{"$error":"#NAME?"}},{"$f":"RiskNormal(0,0.046,RiskCorrmat(NewMatrix4,3))*(1-$AU$14)+($AU$14*(RiskNormal(0,0.046,RiskCorrmat(NewMatrix4,3)) + $AT$14*AT33))","v":{"$error":"#NAME?"}},{"$f":"RiskNormal(0,0.053,RiskCorrmat(NewMatrix4,4))*(1-$AU$15)+($AU$15*(RiskNormal(0,0.053,RiskCorrmat(NewMatrix4,4)) + $AT$15*AU33))","v":{"$error":"#NAME?"}},{"$f":"RiskNormal(0,0.054,RiskCorrmat(NewMatrix4,5))*(1-$AU$16)+($AU$16*(RiskNormal(0,0.054,RiskCorrmat(NewMatrix4,5)) + $AT$16*AV33))","v":{"$error":"#NAME?"}},0.30595719999999998,0.54546460000000008,0.99346050000000008,7.6973769999999997E-2,-0.21901247000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,"-------------+---------------------------------------------------------"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(RiskNormal(0,0.029,RiskCorrmat(NewMatrix4,1))*(1-$AU$12))+($AU$12*(RiskNormal(0,0.029,RiskCorrmat(NewMatrix4,1)) + $AT$12*AR34))","v":{"$error":"#NAME?"}},{"$f":"(RiskNormal(0,0.032,RiskCorrmat(NewMatrix4,2))*(1-$AU$13))+($AU$13*(RiskNormal(0,0.032,RiskCorrmat(NewMatrix4,2)) + $AT$13*AS34))","v":{"$error":"#NAME?"}},{"$f":"RiskNormal(0,0.046,RiskCorrmat(NewMatrix4,3))*(1-$AU$14)+($AU$14*(RiskNormal(0,0.046,RiskCorrmat(NewMatrix4,3)) + $AT$14*AT34))","v":{"$error":"#NAME?"}},{"$f":"RiskNormal(0,0.053,RiskCorrmat(NewMatrix4,4))*(1-$AU$15)+($AU$15*(RiskNormal(0,0.053,RiskCorrmat(NewMatrix4,4)) + $AT$15*AU34))","v":{"$error":"#NAME?"}},{"$f":"RiskNormal(0,0.054,RiskCorrmat(NewMatrix4,5))*(1-$AU$16)+($AU$16*(RiskNormal(0,0.054,RiskCorrmat(NewMatrix4,5)) + $AT$16*AV34))","v":{"$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,{"$f":"(RiskNormal(0,0.029,RiskCorrmat(NewMatrix4,1))*(1-$AU$12))+($AU$12*(RiskNormal(0,0.029,RiskCorrmat(NewMatrix4,1)) + $AT$12*AR35))","v":{"$error":"#NAME?"}},{"$f":"(RiskNormal(0,0.032,RiskCorrmat(NewMatrix4,2))*(1-$AU$13))+($AU$13*(RiskNormal(0,0.032,RiskCorrmat(NewMatrix4,2)) + $AT$13*AS35))","v":{"$error":"#NAME?"}},{"$f":"RiskNormal(0,0.046,RiskCorrmat(NewMatrix4,3))*(1-$AU$14)+($AU$14*(RiskNormal(0,0.046,RiskCorrmat(NewMatrix4,3)) + $AT$14*AT35))","v":{"$error":"#NAME?"}},{"$f":"RiskNormal(0,0.053,RiskCorrmat(NewMatrix4,4))*(1-$AU$15)+($AU$15*(RiskNormal(0,0.053,RiskCorrmat(NewMatrix4,4)) + $AT$15*AU35))","v":{"$error":"#NAME?"}},{"$f":"RiskNormal(0,0.054,RiskCorrmat(NewMatrix4,5))*(1-$AU$16)+($AU$16*(RiskNormal(0,0.054,RiskCorrmat(NewMatrix4,5)) + $AT$16*AV35))","v":{"$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,"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt less disc val after revaluation",{"$f":"_xll.RiskOutput()+(AR39)+($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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elasticity of Net Debt to ER:",null,null,null,null,{"$f":"AX45-AZ45","v":0.87779260408298099}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reval:",{"$f":"T53-AR41","v":{"$error":"#NAME?"}},{"$f":"$T$4","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY5-AX5","v":0.19706417171133461},null,null,null,null,null,null,null,null,"No reval",{"$f":"T52-AU51","v":{"$error":"#NAME?"}},{"$f":"$S$4","v":100.05756813727939},null,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"PRODUCT(AX$54:AX54)","v":{"$error":"#NAME?"}},{"$f":"+AQ46*(-BN46)","v":{"$error":"#NAME?"}},{"$f":"+AQ46*(Data!BN46 + (BQ46-BR46)*BP46)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Data!BN47+AR31+AA2*$S$2)+((BQ46-BR46)*BP46)","v":{"$error":"#NAME?"}},null,{"$f":"Data!BU47+AV31","v":{"$error":"#NAME?"}},{"$f":"Data!BX47+AU31","v":{"$error":"#NAME?"}},{"$f":"Data!BY47+AT31","v":{"$error":"#NAME?"}},2017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"PRODUCT(AX$54:AX55)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"+AQ47*(Data!BN47 + (BQ47-BR47)*BP47)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Data!BN48+AR32+AA3*$S$2)+((BQ47-BR47)*BP47)","v":{"$error":"#NAME?"}},null,{"$f":"Data!BU48+AV32","v":{"$error":"#NAME?"}},{"$f":"Data!BX48+AU32","v":{"$error":"#NAME?"}},{"$f":"Data!BY48+AT32","v":{"$error":"#NAME?"}},2018]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"PRODUCT(AX$54:AX56)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"+AQ48*(Data!BN48 + (BQ48-BR48)*BP48)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Data!BN49+AR33+AA4*$S$2)+((BQ48-BR48)*BP48)","v":{"$error":"#NAME?"}},null,{"$f":"Data!BU49+AV33","v":{"$error":"#NAME?"}},{"$f":"Data!BX49+AU33","v":{"$error":"#NAME?"}},{"$f":"Data!BY49+AT33","v":{"$error":"#NAME?"}},2019]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"PRODUCT(AX$54:AX57)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"+AQ49*(Data!BN49 + (BQ49-BR49)*BP49)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Data!BN50+AR34+AA5*$S$2)+((BQ49-BR49)*BP49)","v":{"$error":"#NAME?"}},null,{"$f":"Data!BU50+AV34","v":{"$error":"#NAME?"}},{"$f":"Data!BX50+AU34","v":{"$error":"#NAME?"}},{"$f":"Data!BY50+AT34","v":{"$error":"#NAME?"}},2020]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"PRODUCT(AX$54:AX58)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"+AQ50*(Data!BN50 + (BQ50-BR50)*BP50)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Data!BN51+AR35+AA6*$S$2)+((BQ50-BR50)*BP50)","v":{"$error":"#NAME?"}},null,{"$f":"Data!BU51+AV35","v":{"$error":"#NAME?"}},{"$f":"Data!BX51+AU35","v":{"$error":"#NAME?"}},{"$f":"Data!BY51+AT35","v":{"$error":"#NAME?"}},2021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"PRODUCT(AX$54:AX59)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"+AQ51*(Data!BN51 + (BQ51-BR51)*BP51)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Data!BN52+AR36+AA7*$S$2)+((BQ51-BR51)*BP51)","v":{"$error":"#NAME?"}},null,{"$f":"Data!BU52+AV36","v":{"$error":"#NAME?"}},{"$f":"Data!BX52+AU36","v":{"$error":"#NAME?"}},{"$f":"Data!BY52+AT36","v":{"$error":"#NAME?"}},2022]
[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,{"$f":"_xll.RiskOutput()+BO60+($T$2*AA8)+BP60","v":{"$error":"#NAME?"}}]
[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,{"$f":"_xll.RiskOutput()+BO60+($S$2*AA8)+BP60","v":{"$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,"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,"Present Value of NX"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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?"}},{"$f":"AQ46*((BQ46-BR46)*BP46)","v":{"$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,"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?"}},{"$f":"AQ47*((BQ47-BR47)*BP47)","v":{"$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,"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?"}},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weo g pd4",{"$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":{"$error":"#NAME?"}},{"$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,"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?"}},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weo g pd6",{"$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":{"$error":"#NAME?"}},{"$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?"}},{"$f":"_xll.RiskOutput()+SUM(BP54:BP59)","v":{"$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,"All","NX only","Fin 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!"}}]