{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Problem","Physical","Financial","Capital","General","Non-Dur","Bourgeois","Proletarian","Dependent","Local","National","Commercial","Retail","Gvrnmt"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":2,"defined_names":58,"comments":0,"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":"whole","date_system":"1900"}

{"sheet":"Problem","index":0,"n_rows":86,"n_cols":40,"rows_kept":86,"cut":false,"hidden":false,"merged":[[85,20,85,21],[55,24,55,25],[55,27,55,28],[55,30,55,31],[61,24,61,25],[61,27,61,28],[61,30,61,31],[85,13,85,15],[5,30,5,31],[3,9,3,11],[3,13,3,15],[3,20,3,21],[5,24,5,25],[5,27,5,28],[27,24,27,25],[27,27,27,28],[27,30,27,31],[33,24,33,25],[33,27,33,28],[33,30,33,31],[83,24,83,25],[83,27,83,28],[83,30,83,31]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"INDUSTRIES",null,null,null,"HOUSEHOLDS",null,null,null,null,null,null,"GOVERNMENT",null,null,null,null,null,"FINANCIAL INTERMEDIATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"n"]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,null,null,null,"LOCAL","NATIONAL",null,null,"COMMERCIAL BANKING",null,null,"RETAIL BANKING",null,null,"NATIONAL BANKING",null,null,null,"SAVINGS","INVESTMENT",null,null,-4.5359973470106299E-2]
[null,null,null,null,"Physical",null,null,null,"0",1,2,3,null,4,5,6,null,"Monetary",null,null,7,8,null,null,9,9,null,10,10,null,11,11]
[null,null,null,null,"Stocks",null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,"Stocks",null,null,"G1","G2",null,null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,"A+B+C >",null,null,null,0,0,0,0,null,0,0,0,null,"A+B+C >",null,null,0,0,null,null,0,0,null,0,0,null,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,"g","k",null,"g","k",null,"g","k",null,null,null,null,null,"g","k","Margin"]
[null,null,null,null,"0","0",null,null,271197.08252200478,-1000,-2250,-3200,null,-876,-8766,-100,null,null,"0","0",{"$f":"-U9-SUM(U12:U25)","v":-9292.3612072152246},-14653.935345358706,null,null,0,0,null,0,0,null,0,0,"0",0,null,null,null,{"$f":"Y23+AB24+AE25","v":652974.83172741765},{"$f":"Z23+AC24+AF25","v":-812950.77883632912},0.1111111111111111]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",null,null,-71184.301036312681,300,600,800,null,20,600,0,null,null,1,"I1",512.52683333958612,854.21138889931035,null,null,0,158187.294240613,null,0,0,null,0,0,"I1",1,"CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",null,null,-62182.930316343292,250,300,700,null,30,600,0,null,null,2,"I2",447.71689744483444,746.19482907472411,null,null,0,138184.22760643042,null,0,0,null,0,0,"I2",2,"GENERAL"]
[null,null,null,"NON_DUR",3,"I3",null,null,-53889.259869480346,200,450,500,null,20,600,0,null,null,3,"I3",388.0025069309998,646.67084488499972,null,null,0,119753.86016388882,null,0,0,null,0,0,"I3",3,"NON_DUR",null,null,"1/T","T"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/AM15","v":0.16666658664781403},{"$f":"GetTerm(NuK, Kppa0K, Gmma0K, Margin)","v":6.0000028806800776}]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",null,null,-57158.317328069395,229.32528302663019,685.75840256921049,996.06620090414708,null,781.07247025489085,198.4561853838683,0,null,null,4,"L1",6993.7522379236325,11656.253729872722,null,null,-300814.5973075215,0,null,-318736.39027461602,0,null,0,0,"L1",4,"BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",null,null,-11869.113267928289,12.975861825352272,178.83548822899425,159.61917807955237,null,5.2416927400235771,6569.3553524759391,0,null,null,5,"L2",1460.0421768974713,2433.4036281624522,null,null,-33423.844145280164,0,null,0,396825.39682539686,null,0,0,"L2",5,"PRLTRT",null,null,null,"-n"]
[null,null,null,"DPNDNT",6,"L3",null,null,-1641.2428390525283,1.2975861825352275,17.883548822899428,15.961917807955238,null,1,20,100,null,null,6,"L3",-1230.932129289396,-2051.5535488156602,null,null,0,0,null,0,0,null,0,0,"L3",6,"DPNDNT",null,null,null,{"$f":"-AM6","v":4.5359973470106299E-2}]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",null,null,-4646.1806036076114,1.8532867744432138,2.3360673820916142,5.8100984969427403,null,6.8823563302875677,65.557083788664926,0,null,null,7,"G1",0,0,null,null,0,0,null,0,0,null,0,0,"G1",7,"LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",null,null,-7076.9676726793532,2.7923411626053189,2.7477462311891934,8.188931450133893,null,10.551064721446396,100.00525117179944,0,null,null,8,"G2",500,0,null,null,0,0,null,0,0,null,0,0,"G2",8,"NATIONAL",null,null,"NPV",{"$f":"(1+AM18)^(-AM15)","v":0.76631043960194789}]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E21","v":9},"FI",null,null,-792.76878777670493,0.34297001009464939,1.1628485139437668,1.6103342872558293,null,1.1986529348451485,6.3398423851585148,0,null,null,{"$f":"1+S21","v":9},"FI",113.25268396809531,188.75447328015889,null,null,{"$f":"-SUM(Y9,Y11:Y21,Y24:Y25)","v":334238.44145280169},{"$f":"-SUM(Z9,Z11:Z21,Z24:Z25)","v":-416125.38201093226},null,0,0,null,0,0,"F1",9,"CMRCL","BANKING"]
[null,null,null,"RETAIL",{"$f":"1+E23","v":10},"FL",null,null,-756.00000000002547,1.4126710183390867,11.275898251671325,12.743338974012726,null,5.3763018506405108E-2,6.286284794569049,0,null,null,{"$f":"1+S23","v":10},"FL",108,180,null,null,0,0,null,{"$f":"-SUM(AB9,AB11:AB23,AB25)","v":318736.39027461602},{"$f":"-SUM(AC9,AC11:AC23,AC25)","v":-396825.39682539686},null,0,0,"F2",10,"RETAIL",null,null,"1/NPV-1",{"$f":"(1/AM21)-1","v":0.30495416520677932}]
[null,null,null,"GOVT",{"$f":"1+E24","v":11},"FG",null,null,0,0,0,0,null,0,0,0,null,null,{"$f":"1+S24","v":11},"FG",null,null,null,null,0,0,null,0,0,null,{"$f":"-SUM(AE9,AE11:AE24)","v":0},{"$f":"-SUM(AF9,AF11:AF24)","v":0},"FG",11,"GOVT"]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,null,null,null,"G1","G2",null,null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6,null,null,null,null,7,8,null,null,9,9,null,10,10,null,11,11]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,null,null,null,"LOCAL","NATIONAL",null,null,"COMMERCIAL BANKING",null,null,"RETAIL BANKING",null,null,"NATIONAL BANKING"]
[null,null,null,null,"Turnover",null,null,null,"0",1,2,3,null,4,5,6,null,"Turnover",null,null,7,8,null,null,9,9,null,10,10,null,11,11]
[null,null,null,null,"Fractions",null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,"Fractions",null,null,"G1","G2",null,null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null," V >",null,null,null,1,0.1,0.33333333333333331,1,null,1,1,1,null," V >",null,null,1,1,null,null,0.16666658664781614,{"$f":"AM18","v":4.5359973470106299E-2},null,0.16666658664781614,{"$f":"AM18","v":4.5359973470106299E-2},null,0.16666658664781583,{"$f":"AM18","v":4.5359973470106299E-2},null,"<","1/T","-n"]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,null,null,null,"G1","G2",null,null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6,null,null,null,null,7,8,null,null,9,9,null,10,10,null,11,11]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,null,null,null,"LOCAL","NATIONAL",null,null,"COMMERCIAL BANKING",null,null,"RETAIL BANKING",null,null,"NATIONAL BANKING"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6,null,null,null,null,7,8,null,null,9,9,null,10,10,null,11,11,null,null,{"$f":"AM21","v":0.76631043960194789},"NPV",{"$f":"AM21","v":0.76631043960194789},"NPV",{"$f":"AM21","v":0.76631043960194789}]
[null,null,null,null,"Rates",null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,"Rates",null,null,"G1","G2",null,null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,"E >",null,null,null,{"$f":"I65/I$59","v":0},{"$f":"J$31*J9","v":0},{"$f":"K$31*K9","v":0},{"$f":"L$31*L9","v":0},null,{"$f":"N$31*N9","v":0},{"$f":"O$31*O9","v":0},{"$f":"P$31*P9","v":0},null,"E >",null,null,{"$f":"U$31*U9","v":0},0,null,null,{"$f":"Y$31*Y9","v":0},0,null,{"$f":"AB$31*AB9","v":0},0,null,{"$f":"AE$31*AE9","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g / T","-nkk",null,"g / T","-nkk",null,"g / T","-nkk"]
[null,null,null,null,"0","0",null,null,{"$f":"I67/I$59","v":283170.22749375156},{"$f":"J$31*J11","v":-100},-750,-3200,null,{"$f":"N$31*N11","v":-876},-8766,-100,null,null,"0","0",{"$f":"U$31*U11","v":-9292.3612072152246},{"$f":"V$31*V11","v":-14653.935345358706},null,null,{"$f":"Y$31*Y11","v":0},0,null,{"$f":"AB$31*AB11","v":0},0,null,{"$f":"AE$31*AE11","v":0},0,"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",null,null,{"$f":"I68/I$59","v":-75455.355000875701},30,200,800,null,20,600,0,null,null,1,"I1",512.52683333958612,854.21138889931035,null,null,0,7175.3714700621049,null,0,0,null,0,0,"I1",1,"CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",null,null,{"$f":"I69/I$59","v":-65913.901858601181},25,100,700,null,30,600,0,null,null,2,"I2",447.71689744483444,746.19482907472411,null,null,0,6268.0328982148139,null,0,0,null,0,0,"I2",2,"GENERAL"]
[null,null,null,"NON_DUR",3,"I3",null,null,{"$f":"I70/I$59","v":-57122.611837981058},20,150,500,null,20,600,0,null,null,3,"I3",388.0025069309998,646.67084488499972,null,null,0,5432.0319199768164,null,0,0,null,0,0,"I3",3,"NON_DUR"]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",null,null,{"$f":"I72/I$59","v":-50738.773352705663},{"$f":"J$31*J16","v":22.93252830266302},228.58613418973681,996.06620090414708,null,{"$f":"N$31*N16","v":781.07247025489085},198.4561853838683,0,null,null,4,"L1",{"$f":"U$31*U16","v":6993.7522379236325},11656.253729872722,null,null,{"$f":"Y$31*Y16","v":-50135.742147081954},0,null,{"$f":"AB$31*AB16","v":-53122.706207516429},0,null,{"$f":"AE$31*AE16","v":0},0,"L1",4,"BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",null,null,{"$f":"I73/I$59","v":-21966.436273619034},1.2975861825352273,59.61182940966475,159.61917807955237,null,5.2416927400235771,6569.3553524759391,0,null,null,5,"L2",1460.0421768974713,2433.4036281624522,null,null,-5570.6380163424383,0,null,0,17999.989472264406,null,0,0,"L2",5,"PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",null,null,{"$f":"I74/I$59","v":2.0326098365330836E-5},0.12975861825352275,5.9611829409664754,15.961917807955238,null,1,20,100,null,null,6,"L3",-1230.932129289396,-2051.5535488156602,null,null,0,0,null,0,0,null,0,0,"L3",6,"DPNDNT"]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",null,null,{"$f":"I76/I$59","v":-4646.1805460666292},{"$f":"J$31*J20","v":0.18532867744432138},0.77868912736387141,5.8100984969427403,null,{"$f":"N$31*N20","v":6.8823563302875677},65.557083788664926,0,null,null,7,"G1",{"$f":"U$31*U20","v":0},0,null,null,{"$f":"Y$31*Y20","v":0},0,null,{"$f":"AB$31*AB20","v":0},0,null,{"$f":"AE$31*AE20","v":0},0,"G1",7,"LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",null,null,{"$f":"I77/I$59","v":-7326.9675850341},0.27923411626053191,0.91591541039639779,8.188931450133893,null,10.551064721446396,100.00525117179944,0,null,null,8,"G2",500,0,null,null,0,0,null,0,0,null,0,0,"G2",8,"NATIONAL"]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E49","v":9},"FI",null,null,{"$f":"I79/I$59","v":-5.421701462182682E-4},{"$f":"J$31*J23","v":3.4297001009464943E-2},0.38761617131458892,1.6103342872558293,null,{"$f":"N$31*N23","v":1.1986529348451485},6.3398423851585148,0,null,null,{"$f":"1+S49","v":9},"FI",{"$f":"U$31*U23","v":113.25268396809531},188.75447328015889,null,null,{"$f":"Y$31*Y23","v":55706.380163424394},-18875.436288253735,null,{"$f":"AB$31*AB23","v":0},0,null,{"$f":"AE$31*AE23","v":0},0,"F1",9,"CMRCL","BANKING"]
[null,null,null,"RETAIL",{"$f":"1+E51","v":10},"FL",null,null,{"$f":"I80/I$59","v":-5.1702416567422915E-4},0.14126710183390867,3.7586327505571084,12.743338974012726,null,5.3763018506405108E-2,6.286284794569049,0,null,null,{"$f":"1+S51","v":10},"FL",108,180,null,null,0,0,null,53122.706207516429,-17999.989472264406,null,0,0,"F2",10,"RETAIL"]
[null,null,null,"GOVT",{"$f":"1+E52","v":11},"FG",null,null,{"$f":"I81/I$59","v":0},0,0,0,null,0,0,0,null,null,{"$f":"1+S52","v":11},"FG",0,0,null,null,0,0,null,0,0,null,0,0,"FG",11,"GOVT"]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,null,null,null,"G1","G2",null,null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6,null,null,null,null,7,8,null,null,9,9,null,10,10,null,11,11]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,null,null,null,"LOCAL","NATIONAL",null,null,"COMMERCIAL BANKING",null,null,"RETAIL BANKING",null,null,"NATIONAL BANKING"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6,null,null,null,null,7,8,null,null,9,9,null,10,10,null,11,11]
[null,null,null,null,"Prices",null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,"Prices",null,null,"G1","G2",null,null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,"P >",null,null,null,2,1509.1071409265298,175.77040972106965,35.701633366541202,null,1068.9998796411285,19.999999752308455,0,null,"P >",null,null,1,1,null,null,{"$f":"1/AI35-1","v":0.30495416520677932},1,null,{"$f":"1/AK35-1","v":0.30495416520677932},1,null,{"$f":"1/AM35-1","v":0.30495416520677932},1,null,"<","1/NPV-1",1]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,null,null,null,"G1","G2",null,null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6,null,null,null,null,7,8,null,null,9,9,null,10,10,null,11,11,null,null,"Passive","Debt"]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,null,null,null,"LOCAL","NATIONAL",null,null,"COMMERCIAL BANKING",null,null,"RETAIL BANKING",null,null,"NATIONAL BANKING",null,null,null,"Income","Service"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6,null,null,null,null,7,8,null,null,9,9,null,10,10,null,11,11]
[null,null,null,null,"Net Cash",null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,"Financial",null,null,"G1","G2",null,null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,"Flows >",null,null,null,{"$f":"-SUM(J65:P65,U65:AF65)","v":0},{"$f":"J$59*J37","v":0},{"$f":"K$59*K37","v":0},{"$f":"L$59*L37","v":0},null,{"$f":"N$59*N37","v":0},{"$f":"O$59*O37","v":0},{"$f":"P$59*P37","v":0},null,"Flows >",null,null,{"$f":"U$59*U37","v":0},0,null,null,{"$f":"Y$59*Y37","v":0},{"$f":"Z$59*Z37","v":0},null,{"$f":"AB$59*AB37","v":0},0,null,{"$f":"AE$59*AE37","v":0},0]
[null,null,null,null,null,null,"r - e",null,"-s",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1-1/NPV)g/T","-nkk",null,"(1-1/NPV)g/T","-nkk",null,"(1-1/NPV)g/T","-nkk"]
[null,null,null,null,"0","0",{"$f":"-SUM(G68:G81)","v":7.0031092036515474E-11},null,{"$f":"-I65-SUM(I68:I81)","v":566340.45498750312},{"$f":"-J65-SUM(J68:J81)","v":-150910.71409265301},-131827.80729080227,-114245.22677293186,null,{"$f":"-N65-SUM(N68:N81)","v":-101477.51787215125},-43932.892406390907,0,null,null,"0","0",{"$f":"-U65-SUM(U68:U81)","v":-9292.3612072152246},-14653.935345358706,null,null,{"$f":"-Y65-SUM(Y68:Y81)","v":0},0,null,{"$f":"-AB65-SUM(AB68:AB81)","v":0},0,null,{"$f":"-AE65-SUM(AE68:AE81)","v":0},0,"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"J67-I68","v":-4.090901609743014E-3},null,{"$f":"-SUM(J68:P68,U68:AF68)","v":-150910.7100017514},{"$f":"J$59*J40","v":45273.214227795892},35154.081944213933,28561.30669323296,null,{"$f":"N$59*N40","v":21379.997592822569},11999.999851385073,0,null,null,1,"I1",{"$f":"U$59*U40","v":512.52683333958612},854.21138889931035,null,null,{"$f":"Y$59*Y40","v":0},7175.3714700621049,null,{"$f":"AB$59*AB40","v":0},0,null,{"$f":"AE$59*AE40","v":0},0,"I1",1,"CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",{"$f":"K67-I69","v":-3.5735999117605388E-3},null,{"$f":"-SUM(J69:P69,U69:AF69)","v":-131827.80371720236},37727.678523163246,17577.040972106966,24991.143356578843,null,32069.996389233853,11999.999851385073,0,null,null,2,"I2",447.71689744483444,746.19482907472411,null,null,{"$f":"Y$59*Y41","v":0},6268.0328982148139,null,{"$f":"AB$59*AB41","v":0},0,null,{"$f":"AE$59*AE41","v":0},0,"I2",2,"GENERAL"]
[null,null,null,"NON_DUR",3,"I3",{"$f":"L67-I70","v":-3.0969697399996221E-3},null,-114245.22367596212,30182.142818530596,26365.56145816045,17850.816683270601,null,21379.997592822569,11999.999851385073,0,null,null,3,"I3",388.0025069309998,646.67084488499972,null,null,{"$f":"Y$59*Y42","v":0},5432.0319199768164,null,{"$f":"AB$59*AB42","v":0},0,null,{"$f":"AE$59*AE42","v":0},0,"I3",3,"NON_DUR"]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"N67-I72","v":2.883326007577125E-2},null,{"$f":"-SUM(J72:P72,U72:AF72)","v":-101477.54670541133},{"$f":"J$59*J44","v":34607.642221048518},40178.678463085445,35561.190313483428,null,0,{"$f":"O$59*O44","v":3969.1236585214469},{"$f":"P$59*P44","v":0},null,null,4,"L1",{"$f":"U$59*U44","v":6993.7522379236325},11656.253729872722,null,null,{"$f":"Y$59*Y44","v":-15289.103393485719},0,null,{"$f":"AB$59*AB44","v":-16199.990525038165},0,null,{"$f":"AE$59*AE44","v":0},0,"L1",4,"BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",{"$f":"O67-I73","v":-1.9859152838762384E-2},null,-43932.872547238068,1958.196574031507,10477.995679559283,5698.6653740648289,null,{"$f":"N$59*N45","v":5603.3689082009805},0,{"$f":"P$59*P45","v":0},null,null,5,"L2",1460.0421768974713,2433.4036281624522,null,null,{"$f":"Y$59*Y45","v":-1698.7892659428574},0,null,{"$f":"AB$59*AB45","v":0},17999.989472264406,null,{"$f":"AE$59*AE45","v":0},0,"L2",5,"PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",{"$f":"P67-I74","v":-4.0652196730661672E-5},null,4.0652196730661672E-5,195.81965740315076,1047.7995679559283,569.86653740648296,null,{"$f":"N$59*N46","v":1068.9998796411285},{"$f":"O$59*O46","v":399.99999504616909},{"$f":"P$59*P46","v":0},null,null,6,"L3",-1230.932129289396,-2051.5535488156602,null,null,{"$f":"Y$59*Y46","v":0},0,null,{"$f":"AB$59*AB46","v":0},0,null,{"$f":"AE$59*AE46","v":0},0,"L3",6,"DPNDNT"]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"U67-I76","v":-1.1508196621434763E-4},null,{"$f":"-SUM(J76:P76,U76:AF76)","v":-9292.3610921332584},{"$f":"J$59*J48","v":279.68083054969492},136.87050696208988,207.43000636134181,null,{"$f":"N$59*N48","v":7357.2380887247682},1311.141659535363,0,null,null,7,"G1",{"$f":"U$59*U48","v":0},0,null,null,{"$f":"Y$59*Y48","v":0},0,null,{"$f":"AB$59*AB48","v":0},0,null,{"$f":"AE$59*AE48","v":0},0,"G1",7,"LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",{"$f":"V67-I77","v":-1.7529050637676846E-4},null,-14653.9351700682,421.39419883907755,160.99082695521651,292.35822829641882,null,11279.086917311954,2000.1049986655337,0,null,null,8,"G2",500,0,null,null,{"$f":"Y$59*Y49","v":0},0,null,{"$f":"AB$59*AB49","v":0},0,null,{"$f":"AE$59*AE49","v":0},0,"G2",8,"NATIONAL"]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E77","v":9},"FI",{"$f":"Y67+Z67-I79","v":1.0843402924365364E-3},null,{"$f":"-SUM(J79:P79,U79:AF79)","v":-1.0843402924365364E-3},{"$f":"J$59*J51","v":51.757849135747946},68.131453246477619,57.49156432117806,null,{"$f":"N$59*N51","v":1281.3598430809491},126.79684613284493,0,null,null,{"$f":"1+S77","v":9},"FI",{"$f":"U$59*U51","v":113.25268396809531},188.75447328015889,null,null,{"$f":"Y$59*Y51","v":16987.892659428577},-18875.436288253735,null,{"$f":"AB$59*AB51","v":0},0,null,{"$f":"AE$59*AE51","v":0},0,"F1",9,"CMRCL","BANKING"]
[null,null,null,"RETAIL",{"$f":"1+E79","v":10},"FL",{"$f":"AB67+AC67-I80","v":1.0340483313484583E-3},null,-1.0340483313484583E-3,213.18719215554685,660.6564185564539,454.95801591575764,null,57.472660312490824,125.72569433432139,0,null,null,{"$f":"1+S79","v":10},"FL",108,180,null,null,{"$f":"Y$59*Y52","v":0},0,null,{"$f":"AB$59*AB52","v":16199.990525038165},-17999.989472264406,null,{"$f":"AE$59*AE52","v":0},0,"F2",10,"RETAIL"]
[null,null,null,"GOVT",{"$f":"1+E80","v":11},"FG",{"$f":"AE67+AF67-I81","v":0},null,0,0,0,0,null,0,0,0,null,null,{"$f":"1+S80","v":11},"FG",0,0,null,null,{"$f":"Y$59*Y53","v":0},0,null,{"$f":"AB$59*AB53","v":0},0,null,{"$f":"AE$59*AE53","v":0},0,"FG",11,"GOVT"]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,null,null,null,"G1","G2",null,null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6,null,null,null,null,7,8,null,null,9,9,null,10,10,null,11,11]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,null,null,null,"LOCAL","NATIONAL",null,null,"COMMERCIAL BANKING",null,null,"RETAIL BANKING",null,null,"NATIONAL BANKING"]
[]
[null,null,null,null,null,null,null,null,null,"INDUSTRIES",null,null,null,"HOUSEHOLDS",null,null,null,null,null,null,"GOVERNMENT",null,null,null,null,null,"FINANCIAL INTERMEDIATION"]

{"sheet":"Physical","index":1,"n_rows":103,"n_cols":52,"rows_kept":103,"cut":false,"hidden":false,"merged":[[3,9,3,11],[3,13,3,15],[30,25,30,27],[30,29,30,31],[2,25,2,27],[2,29,2,31],[58,29,58,31],[58,45,58,47],[3,45,3,47],[58,25,58,27]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INDUSTRIES",null,null,null,"HOUSEHOLDS"]
[null,null,null,null,null,null,null,null,null,"INDUSTRIES",null,null,null,"HOUSEHOLDS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INDUSTRIES",null,null,null,"HOUSEHOLDS"]
[]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT"]
[null,null,null,null,"Physical",null,null,null,"0",1,2,3,null,4,5,6,null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6,null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,"Stocks",null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,null,null,null,"Utility",null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,"A+B+C >",null,null,null,0,0,0,0,null,0,0,0,null,null,null,null,"U >",null,null,null,{"$f":"Y65/I$59","v":12148853.153592888},{"$f":"-SUM(Z11:Z25)","v":-3724.3522641264644},{"$f":"-SUM(AA11:AA25)","v":-30850.038839535784},-146608.71987044727,null,{"$f":"-SUM(AD11:AD25)","v":-3705.6430841038405},-202961.6508774884,0,null,null,null,null,"H >"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"h"]
[null,null,null,null,"0","0",null,null,271197.08252200478,-1000,-2250,-3200,null,-876,-8766,-100,null,null,null,null,"0","0",null,null,{"$f":"Y67/I$59","v":-2236304.7485215683},1114.6028971189619,8335.0187126471083,35267.682549040954,null,876,8766,100,null,null,null,null,"0","0",null,null,null,1,1,1,null,0,0,0,"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",null,null,-71184.301036312681,300,600,800,null,20,600,0,null,null,"INDUSTRIES","CAPITAL",1,"I1",null,null,{"$f":"Y68/I$59","v":-3756676.8929626942},984.60289711896189,8511.0480067534772,42087.238842184845,null,1412.3149201485262,75957.224810477201,0,null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"AP11-AO12","v":6},null,{"$f":"-SUM(AP12:AV12)","v":-5},1,1,1,null,1,1,0,1,"I1","CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",null,null,-62182.930316343292,250,300,700,null,30,600,0,null,null,null,"GENERAL",2,"I2",null,null,{"$f":"Y69/I$59","v":-3270871.6876136763},858.4507575422532,7485.0187126471083,36643.441213909042,null,1217.1674433785124,66061.09316876762,0,null,null,null,"GENERAL",2,"I2",{"$f":"AQ11-AO13","v":6},null,{"$f":"-SUM(AP13:AV13)","v":-5},1,1,1,null,1,1,0,2,"I2","GENERAL"]
[null,null,null,"NON_DUR",3,"I3",null,null,-53889.259869480346,200,450,500,null,20,600,0,null,null,null,"NON_DUR",3,"I3",null,null,{"$f":"Y70/I$59","v":-2808282.3539991425},738.63973751896151,6363.4321931506183,31567.682549040954,null,1050.971725146341,56643.432972960218,0,null,null,null,"NON_DUR",3,"I3",{"$f":"AR11-AO14","v":6},null,-5,1,1,1,null,1,1,0,3,"I3","NON_DUR"]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",null,null,-57158.317328069395,229.32528302663019,685.75840256921049,996.06620090414708,null,781.07247025489085,198.4561853838683,0,null,null,"HOUSEHOLDS","BOURGS",4,"L1",null,null,{"$f":"Y72/I$59","v":-70811.791644109238},19.466750549602757,135.44018052175076,796.15024558635935,null,-840.927532640457,3000.7965785419892,0,null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"AT11+AT16-AO16","v":3},null,{"$f":"-SUM(AP16:AV16)+AT16","v":-4},1,1,1,null,-1,1,0,4,"L1","BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",null,null,-11869.113267928289,12.975861825352272,178.83548822899425,159.61917807955237,null,5.2416927400235771,6569.3553524759391,0,null,null,null,"PRLTRT",5,"L2",null,null,{"$f":"Y73/I$59","v":-18200.039326342754},8.664977700043007,25.923479525405089,261.49814567924301,null,8.8224587940090906,-7321.0841766426347,0,null,null,null,"PRLTRT",5,"L2",{"$f":"AU11+AU17-AO17","v":3},null,{"$f":"-SUM(AP17:AV17)+AU17","v":-4},1,1,1,null,1,-1,0,5,"L2","PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",null,null,-1641.2428390525283,1.2975861825352275,17.883548822899428,15.961917807955238,null,1,20,100,null,null,null,"DPNDNT",6,"L3",null,null,{"$f":"Y74/I$59","v":937.54837584207939},5.6760794132879801E-2,-4.3597883854186072,-8.0777469560542006,null,-0.73669054364324693,-5.9261109680138357,-100,null,null,null,"DPNDNT",6,"L3",{"$f":"AV11+AV18-AO18","v":5},null,{"$f":"-SUM(AP18:AV18)+AV18","v":-5},1,1,1,null,1,1,0,6,"L3","DPNDNT"]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",null,null,-4646.1806036076114,1.8532867744432138,2.3360673820916142,5.8100984969427403,null,6.8823563302875677,65.557083788664926,0,null,null,"GOVERNANCE","LOCAL",7,"G1",null,null,{"$f":"Y76/I$59","v":4115.4310186181401},-4.4649592956619834E-2,0.42913539393237393,0.13640285216245066,null,-6.6837596652901281,-54.942093108232925,0,null,null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"-AO20","v":5},null,{"$f":"-SUM(AP20:AV20)","v":-5},1,1,1,null,1,1,0,7,"G1","LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",null,null,-7076.9676726793532,2.7923411626053189,2.7477462311891934,8.188931450133893,null,10.551064721446396,100.00525117179944,0,null,null,null,"NATIONAL",8,"G2",null,null,{"$f":"Y77/I$59","v":6080.6706419250704},-1.5158248857944619E-2,1.3513534540047312,2.9735487969770089,null,-10.178268816757059,-80.07931206284411,0,null,null,null,"NATIONAL",8,"G2",{"$f":"-AO21","v":5},null,-5,1,1,1,null,1,1,0,8,"G2","NATIONAL"]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E21","v":9},"FI",null,null,-792.76878777670493,0.34297001009464939,1.1628485139437668,1.6103342872558293,null,1.1986529348451485,6.3398423851585148,0,null,null,"BANKING","CMRCL",{"$f":"1+U21","v":9},"FI",null,null,{"$f":"Y79/I$59","v":679.83737457651819},-4.3636979802985486E-3,-0.13061864013447205,-0.34505432403803082,null,-1.1563960906554227,-4.0812142895447296,0,null,null,"BANKING","CMRCL",{"$f":"1+AK21","v":9},"FI",{"$f":"-AO23","v":5},null,{"$f":"-SUM(AP23:AV23)","v":-5},1,1,1,null,1,1,0,{"$f":"1+AW21","v":9},"FI","CMRCL","BANKING"]
[null,null,null,"RETAIL",{"$f":"1+E23","v":10},"FL",null,null,-756.00000000002547,1.4126710183390867,11.275898251671325,12.743338974012726,null,5.3763018506405108E-2,6.286284794569049,0,null,null,null,"RETAIL",{"$f":"1+U23","v":10},"FL",null,null,{"$f":"Y80/I$59","v":480.87306368144897},-6.8342676657066961E-2,-3.1325275320679795,-9.6608253631516394,null,4.9184393255025015E-2,-0.78374618730571233,0,null,null,null,"RETAIL",{"$f":"1+AK23","v":10},"FL",5,null,-5,1,1,1,null,1,1,0,{"$f":"1+AW23","v":10},"FL","RETAIL"]
[null,null,null,"GOVT",{"$f":"1+E24","v":11},"FG",null,null,0,0,0,0,null,0,0,0,null,null,null,"GOVT",{"$f":"1+U24","v":11},"FG",null,null,{"$f":"Y81/I$59","v":0},0,0,0,null,0,0,0,null,null,null,"GOVT",{"$f":"1+AK24","v":11},"FG",0,null,0,0,0,0,null,0,0,0,{"$f":"1+AW24","v":11},"FG","GOVT"]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6,null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6,null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT"]
[null,null,null,null,"Turnover",null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,"Fractions",null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,"V >",null,null,null,1,0.1,0.33333333333333331,1,null,1,1,1,null,null,null,null,null,null,null,null,null,"INDUSTRIES",null,null,null,"HOUSEHOLDS"]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6,null,null,null,"   E      ",null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,"Rates",null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,null,null,"U + E","W >",null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,"E >",null,null,null,{"$f":"I65/I$59","v":0},{"$f":"J$31*J9","v":0},{"$f":"K$31*K9","v":0},{"$f":"L$31*L9","v":0},null,{"$f":"N$31*N9","v":0},{"$f":"O$31*O9","v":0},{"$f":"P$31*P9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"l/Z",null,"Z","Y","t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"w"]
[null,null,null,null,"0","0",null,null,{"$f":"I67/I$59","v":271197.0792174646},{"$f":"J$31*J11","v":-100},-750,-3200,null,{"$f":"N$31*N11","v":-876},-8766,-100,null,null,null,null,"0","0",null,null,null,{"$f":"IF(AP11<>0,-AP40/(AO40-AP40),0)","v":-9.8560727831499884E-2},{"$f":"IF(AQ11<>0,-AP41/(AO41-AP41),0)","v":-9.8879123231361346E-2},{"$f":"IF(AR11<>0,-AP42/(AO42-AP42),0)","v":-9.9788938446240136E-2},null,null,null,null,null,null,null,null,"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",null,null,{"$f":"I68/I$59","v":-71184.300154725206},30,200,800,null,20,600,0,null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"Z39-Y40","v":-5.5789077452384345E-3},null,{"$f":"-SUM(Z40:AF40)","v":-9.2981820086261449E-2},{"$f":"IF(AP12<>0,J40/(Z12+J40),0)","v":2.956821834945195E-2},2.295934999381757E-2,1.8653567392011773E-2,null,{"$f":"IF(AT12<>0,N40/(AD12+N40),0)","v":1.3963409665470822E-2},7.8372746855093333E-3,0,null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"(1-Z40)*(1-AA40)*(1-AB40)*(1-AD40)*(1-AE40)*(1-AF40)","v":0.91028194861284228},null,{"$f":"Z11","v":1114.6028971189619},{"$f":"AO40*(1-AM40)","v":99.999999999993889}]
[null,null,null,"GENERAL",2,"I2",null,null,{"$f":"I69/I$59","v":-62182.929546233994},25,100,700,null,30,600,0,null,null,null,"GENERAL",2,"I2",{"$f":"AA39-Y41","v":-5.5969291351543049E-3},null,{"$f":"-SUM(Z41:AF41)","v":-9.3282194096207041E-2},2.8298125035909897E-2,1.3183883097514578E-2,1.874492487155351E-2,null,2.4054508606103076E-2,9.0007524851259853E-3,0,null,null,null,"GENERAL",2,"I2",{"$f":"(1-Z41)*(1-AA41)*(1-AB41)*(1-AD41)*(1-AE41)*(1-AF41)","v":0.91001819841603904},null,{"$f":"AA11","v":8335.0187126471083},{"$f":"AO41*(1-AM41)","v":750.00000000001387}]
[null,null,null,"NON_DUR",3,"I3",null,null,{"$f":"I70/I$59","v":-53889.25920208465},20,150,500,null,20,600,0,null,null,null,"NON_DUR",3,"I3",{"$f":"AB39-Y42","v":-5.6484282239833983E-3},null,{"$f":"-SUM(Z42:AF42)","v":-9.4140510222256737E-2},2.6362974427634855E-2,2.3029333161361024E-2,1.5592021632225915E-2,null,1.8674629339319987E-2,1.0481551661714958E-2,0,null,null,null,"NON_DUR",3,"I3",{"$f":"(1-Z42)*(1-AA42)*(1-AB42)*(1-AD42)*(1-AE42)*(1-AF42)","v":0.90926537360230231},null,{"$f":"AB11","v":35267.682549040954},{"$f":"AO42*(1-AM42)","v":3199.9999999998336}]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",null,null,{"$f":"I72/I$59","v":-57158.317328069425},{"$f":"J$31*J16","v":22.93252830266302},228.58613418973681,996.06620090414708,null,{"$f":"N$31*N16","v":781.07247025489085},198.4561853838683,0,null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"AD44-Y44","v":0.20065805815281212},null,{"$f":"-SUM(Z44:AF44)+AD44","v":-1.7866146332811488},{"$f":"IF(AP16<>0,J44/(Z16+J44),0)","v":0.54087071581024126},0.62793848947679753,0.55577338488028627,null,{"$f":"IF(AT16<>0,(AQ44+AP44)/(AO44-AP44),0)","v":-1.5859565751283367},{"$f":"IF(AU16<>0,O44/(AE16+O44),0)","v":6.2032043113823661E-2},{"$f":"IF(AV16<>0,P44/(AF16+P44),0)","v":0},null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"(1-Z44)*(1-AA44)*(1-AB44)*(1-AE44)*(1-AF44)","v":7.1177432135717519E-2},null,{"$f":"AD16","v":-840.927532640457},{"$f":"AO44*(1-AM44)","v":-781.07247025488448},{"$f":"AD11","v":876}]
[null,null,null,"PRLTRT",5,"L2",null,null,{"$f":"I73/I$59","v":-11869.1132679283},1.2975861825352273,59.61182940966475,159.61917807955237,null,5.2416927400235771,6569.3553524759391,0,null,null,null,"PRLTRT",5,"L2",{"$f":"AE45-Y45","v":-1.3432148316930212},null,{"$f":"-SUM(Z45:AF45)+AE45","v":-1.5789089141394266},0.13024620949275378,0.69692656929451569,0.37903731115791839,null,{"$f":"IF(AT17<>0,N45/(AD17+N45),0)","v":0.37269882419423894},{"$f":"IF(AU17<>0,(AQ45+AP45)/(AO45-AP45),0)","v":-2.9221237458324478},{"$f":"IF(AV17<>0,P45/(AF17+P45),0)","v":0},null,null,null,"PRLTRT",5,"L2",{"$f":"(1-Z45)*(1-AA45)*(1-AB45)*(1-AD45)*(1-AF45)","v":0.10267998646497664},null,{"$f":"AE17","v":-7321.0841766426347},{"$f":"AO45*(1-AM45)","v":-6569.3553524760146},{"$f":"AE11","v":8766}]
[null,null,null,"DPNDNT",6,"L3",null,null,{"$f":"I74/I$59","v":-1641.2428187264297},0.12975861825352275,5.9611829409664754,15.961917807955238,null,1,20,100,null,null,null,"DPNDNT",6,"L3",{"$f":"AF46-Y46","v":11.66161560122028},null,{"$f":"-SUM(Z46:AF46)","v":-11.66161560122028},0.69568425395158651,3.7224948219753622,2.0245524999127191,null,{"$f":"IF(AT18<>0,N46/(AD18+N46),0)","v":3.7978127099435377},{"$f":"IF(AU18<>0,O46/(AE18+O46),0)","v":1.4210713154370749},{"$f":"IF(AV18<>0,(AQ46+AP46)/(AO46-AP46),0)","v":0},null,null,null,"DPNDNT",6,"L3",0,null,{"$f":"AF18","v":-100},{"$f":"AO46*(1-AM46)","v":-100},{"$f":"AF11","v":100}]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",null,null,{"$f":"I76/I$59","v":-4646.1805460666292},{"$f":"J$31*J20","v":0.18532867744432138},0.77868912736387141,5.8100984969427403,null,{"$f":"N$31*N20","v":6.8823563302875677},65.557083788664926,0,null,null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"-Y48","v":43.769992301289498},null,{"$f":"-SUM(Z48:AF48)","v":-43.769992301289498},{"$f":"IF(AP20<>0,J48/(Z20+J48),0)","v":1.3173861496129027},0.64470385692134902,0.97706166295867813,null,{"$f":"IF(AT20<>0,N48/(AD20+N48),0)","v":34.654944131998896},6.1758964997976742,0,null,null,"GOVERNANCE","LOCAL",7,"G1"]
[null,null,null,"NATIONAL",8,"G2",null,null,{"$f":"I77/I$59","v":-7076.9675850341},0.27923411626053191,0.91591541039639779,8.188931450133893,null,10.551064721446396,100.00525117179944,0,null,null,null,"NATIONAL",8,"G2",{"$f":"-Y49","v":35.51635701576015},null,{"$f":"-SUM(Z49:AF49)","v":-35.51635701576015},1.0574011135778481,0.4039730023983395,0.73361217837347303,null,28.302523146650309,5.0188475747601773,0,null,null,null,"NATIONAL",8,"G2"]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E49","v":9},"FI",null,null,{"$f":"I79/I$59","v":-792.76877795859878},{"$f":"J$31*J23","v":3.4297001009464943E-2},0.38761617131458892,1.6103342872558293,null,{"$f":"N$31*N23","v":1.1986529348451485},6.3398423851585148,0,null,null,"BANKING","CMRCL",{"$f":"1+U49","v":9},"FI",{"$f":"-Y51","v":35.099571696476914},null,{"$f":"-SUM(Z51:AF51)","v":-35.099571696476914},{"$f":"IF(AP23<>0,J51/(Z23+J51),0)","v":1.1457807037214254},1.5082486183220487,1.2727098619032151,null,{"$f":"IF(AT23<>0,N51/(AD23+N51),0)","v":28.365888599333374},2.8069439131968532,0,null,null,"BANKING","CMRCL",{"$f":"1+AK49","v":9},"FI"]
[null,null,null,"RETAIL",{"$f":"1+E51","v":10},"FL",null,null,{"$f":"I80/I$59","v":-755.99999063728535},0.14126710183390867,3.7586327505571084,12.743338974012726,null,5.3763018506405108E-2,6.286284794569049,0,null,null,null,"RETAIL",{"$f":"1+U51","v":10},"FL",{"$f":"-Y52","v":13.73911305233019},null,{"$f":"-SUM(Z52:AF52)","v":-13.73911305233019},1.9371712768573217,6.0031966505999819,4.1340738704647375,null,0.52223768996733289,1.1424335644408146,0,null,null,null,"RETAIL",{"$f":"1+AK51","v":10},"FL"]
[null,null,null,"GOVT",{"$f":"1+E52","v":11},"FG",null,null,{"$f":"I81/I$59","v":0},0,0,0,null,0,0,0,null,null,null,"GOVT",{"$f":"1+U52","v":11},"FG",{"$f":"-Y53","v":0},null,{"$f":"-SUM(Z53:AF53)","v":0},0,0,0,null,0,0,0,null,null,null,"GOVT",{"$f":"1+AK52","v":11},"FG"]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6,null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,"Prices",null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,"P >",null,null,null,2,1509.1071409265298,175.77040972106965,35.701633366541202,null,1068.9998796411285,19.999999752308455,0,null,null,null,null,null,null,null,null,null,"INDUSTRIES",null,null,null,"HOUSEHOLDS",null,null,null,null,null,null,null,null,null,null,null,"INDUSTRIES",null,null,null,"HOUSEHOLDS"]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6,null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6,null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,"Net Cash",null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,"Flows >",null,null,null,{"$f":"-SUM(J65:P65)","v":0},{"$f":"J$59*J37","v":0},{"$f":"K$59*K37","v":0},{"$f":"L$59*L37","v":0},null,{"$f":"N$59*N37","v":0},{"$f":"O$59*O37","v":0},{"$f":"P$59*P37","v":0},null,null,null,null,"PU >",null,null,null,{"$f":"-SUM(Z65:AF65)","v":24297706.307185777},{"$f":"J$59*Z9","v":-5620446.5971191367},{"$f":"K$59*AA9","v":-5422523.9667361174},{"$f":"L$59*AB9","v":-5234170.7651526527},null,{"$f":"N$59*AD9","v":-3961332.0108999857},{"$f":"O$59*AE9","v":-4059232.9672778831},{"$f":"P$59*AF9","v":0}]
[null,null,null,null,null,null,"r",null,"-s",null,null,null,null,null,null,null,null,null,null,null,null,null,"u",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"z"]
[null,null,null,null,"0","0",{"$f":"-SUM(G68:G81)","v":6.070877134334296E-11},null,{"$f":"-I65-SUM(I68:I81)","v":542394.15843492921},{"$f":"-J65-SUM(J68:J81)","v":-150910.71409265301},-131827.80729080227,-114245.22677293186,null,{"$f":"-N65-SUM(N68:N81)","v":-101477.51787215125},-43932.892406390907,0,null,null,null,null,"0","0",{"$f":"-SUM(W68:W81)","v":-24297706.307185777},null,{"$f":"-Y65-SUM(Y68:Y81)","v":-4472609.4970431365},{"$f":"J$59*Z11","v":1682055.1913396236},1465049.6541547647,1259113.8720534234,null,{"$f":"N$59*AD11","v":936443.89456562849},175319.99782873591,0,null,null,null,null,"0","0",null,null,null,{"$f":"J$59*(Z11+J39)","v":1531144.4772469706},{"$f":"K$59*(AA11+K39)","v":1333221.8468639625},{"$f":"L$59*(AB11+L39)","v":1144868.6452804916},null,null,null,null,"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"J67-I68","v":-8542.1137832025997},null,{"$f":"-SUM(J68:P68)","v":-142368.60030945041},{"$f":"J$59*J40","v":45273.214227795892},35154.081944213933,28561.30669323296,null,{"$f":"N$59*N40","v":21379.997592822569},11999.999851385073,0,null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"Z67-Y68","v":9195408.9772650115},null,{"$f":"-SUM(Z68:AF68)","v":-7513353.7859253883},1485871.2630191748,1495990.3953027518,1502583.1705537355,null,1509764.4796541445,1519144.4773955815,0,null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"IF(AM12<>0,(W68+G68)/AM12,0)","v":1531144.4772469681},null,{"$f":"IF(AO12<>0,(Y68+I68)/AO12,0)","v":1531144.4772469676},1531144.4772469706,1531144.4772469657,1531144.4772469683,null,{"$f":"IF(AT12<>0,(AD68+N68)/AT12,0)","v":1531144.4772469671},1531144.4772469667,0,1,"I1","CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",{"$f":"K67-I69","v":-7461.9481983342848},null,{"$f":"-SUM(J69:P69)","v":-124365.85909246799},37727.678523163246,17577.040972106966,24991.143356578843,null,32069.996389233853,11999.999851385073,0,null,null,null,"GENERAL",2,"I2",{"$f":"AA67-Y69","v":8006793.0293821171},null,{"$f":"-SUM(Z69:AF69)","v":-6541743.3752273526},1295494.1683408034,1315644.8058918556,1308230.7035073861,null,1301151.8504747299,1321221.847012578,0,null,null,null,"GENERAL",2,"I2",{"$f":"IF(AM13<>0,(W69+G69)/AM13,0)","v":1333221.8468639639},null,1333221.8468639641,1333221.8468639667,1333221.8468639625,1333221.846863965,null,1333221.8468639636,1333221.8468639632,0,2,"I2","GENERAL"]
[null,null,null,"NON_DUR",3,"I3",{"$f":"L67-I70","v":-6466.7083687625563},null,-107778.5184041693,30182.142818530596,26365.56145816045,17850.816683270601,null,21379.997592822569,11999.999851385073,0,null,null,null,"NON_DUR",3,"I3",{"$f":"AB67-Y70","v":6875678.580051709},null,-5616564.7079982851,1114686.5024619624,1118503.0838223291,1127017.8285972208,null,1123488.6476876677,1132868.6454291048,0,null,null,null,"NON_DUR",3,"I3",{"$f":"IF(AM14<>0,(W70+G70)/AM14,0)","v":1144868.6452804911},null,1144868.6452804909,1144868.645280493,1144868.6452804895,1144868.6452804913,null,1144868.6452804904,1144868.6452804899,0,3,"I3","NON_DUR"]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"N67-I72","v":12839.1167839876},null,{"$f":"-SUM(J72:P72)+N72","v":-114316.63465613885},{"$f":"J$59*J44","v":34607.642221048518},40178.678463085445,35561.190313483428,null,0,{"$f":"O$59*O44","v":3969.1236585214469},{"$f":"P$59*P44","v":0},null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"AD67+AD72-Y72","v":179116.0466742873},null,{"$f":"-SUM(Z72:AF72)+AD72","v":-141623.58328821848},{"$f":"J$59*Z16","v":29377.41226504097},23806.37602300377,28423.86417260594,null,{"$f":"N$59*AD16","v":-898951.43117955967},60015.930827567841,0,null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"IF(AM16<>0,(W72+G72)/AM16,0)","v":63985.054486091634},null,{"$f":"IF(AO16<>0,(Y72+I72)/AO16,0)","v":63985.054486089328},63985.054486089488,63985.054486089211,63985.054486089371,null,{"$f":"N$59*(AD16+N44)","v":-63985.054486082459},{"$f":"IF(AU16<>0,(AE72+O72)/AU16,0)","v":63985.054486089291},{"$f":"IF(AV16<>0,(AF72+P72)/AV16,0)","v":0},4,"L1","BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",{"$f":"O67-I73","v":-20194.665870534307},null,{"$f":"-SUM(J73:P73)+O73","v":-23738.2265358566},1958.196574031507,10477.995679559283,5698.6653740648289,null,{"$f":"N$59*N45","v":5603.3689082009805},0,{"$f":"P$59*P45","v":0},null,null,null,"PRLTRT",5,"L2",{"$f":"AE67+AE73-Y73","v":65298.394761939388},null,{"$f":"-SUM(Z73:AF73)+AE73","v":-36400.078652685508},13076.379723104041,4556.5806175762127,9335.9109230707145,null,9431.2073889345338,-146421.68171948203,0,null,null,null,"PRLTRT",5,"L2",{"$f":"IF(AM17<>0,(W73+G73)/AM17,0)","v":15034.576297135027},null,15034.576297135527,15034.576297135547,15034.576297135496,15034.576297135543,null,{"$f":"IF(AT17<>0,(AD73+N73)/AT17,0)","v":15034.576297135514},{"$f":"O$59*(AE17+O45)","v":-15034.576297137039},{"$f":"IF(AV17<>0,(AF73+P73)/AV17,0)","v":0},5,"L2","PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",{"$f":"P67-I74","v":3282.4856374528595},null,{"$f":"-SUM(J74:P74)+P74","v":-3282.4856374528595},195.81965740315076,1047.7995679559283,569.86653740648296,null,{"$f":"N$59*N46","v":1068.9998796411285},{"$f":"O$59*O46","v":399.99999504616909},{"$f":"P$59*P46","v":0},null,null,null,"DPNDNT",6,"L3",{"$f":"AF67+AF74-Y74","v":-1875.0967516841588},null,{"$f":"-SUM(Z74:AF74)+AF74","v":1875.0967516841588},85.658119750589591,-766.3217908021893,-288.38876025274129,null,-787.52210248738845,-118.52221789242913,0,null,null,null,"DPNDNT",6,"L3",{"$f":"IF(AM18<>0,(W74+G74)/AM18,0)","v":281.47777715374013},null,281.47777715374013,281.47777715374036,281.477777153739,281.47777715374167,null,{"$f":"IF(AT18<>0,(AD74+N74)/AT18,0)","v":281.47777715374002},{"$f":"IF(AU18<>0,(AE74+O74)/AU18,0)","v":281.47777715373996},{"$f":"-P$59*(AF18+P46)","v":0},6,"L3","DPNDNT"]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"-I76","v":9292.3610921332584},null,{"$f":"-SUM(J76:P76)","v":-9292.3610921332584},{"$f":"J$59*J48","v":279.68083054969492},136.87050696208988,207.43000636134181,null,{"$f":"N$59*N48","v":7357.2380887247682},1311.141659535363,0,null,null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"-Y76","v":-8230.8620372362802},null,{"$f":"-SUM(Z76:AF76)","v":8230.8620372362802},{"$f":"J$59*Z20","v":-67.38101957029788},75.429304017305995,4.8698046180543351,null,{"$f":"N$59*AD20","v":-7144.9382777453757},-1098.8418485559666,0,null,null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"IF(AM20<>0,(W76+G76)/AM20,0)","v":212.29981097939563},null,{"$f":"IF(AO20<>0,(Y76+I76)/AO20,0)","v":212.29981097939563},212.29981097939702,212.29981097939589,212.29981097939614,null,{"$f":"IF(AT20<>0,(AD76+N76)/AT20,0)","v":212.29981097939253},212.2998109793964,0,7,"G1","LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",{"$f":"-I77","v":14153.9351700682},null,-14153.9351700682,421.39419883907755,160.99082695521651,292.35822829641882,null,11279.086917311954,2000.1049986655337,0,null,null,null,"NATIONAL",8,"G2",{"$f":"-Y77","v":-12161.341283850141},null,12161.341283850141,-22.875421595465639,237.52795028839427,106.16054894719284,null,-10880.568140068348,-1601.5862214219137,0,null,null,null,"NATIONAL",8,"G2",{"$f":"IF(AM21<>0,(W77+G77)/AM21,0)","v":398.51877724361185},null,398.51877724361185,398.51877724361191,398.51877724361077,398.51877724361168,null,398.51877724360565,398.51877724361998,0,8,"G2","NATIONAL"]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E77","v":9},"FI",{"$f":"-I79","v":1585.5375559171976},null,{"$f":"-SUM(J79:P79)","v":-1585.5375559171976},{"$f":"J$59*J51","v":51.757849135747946},68.131453246477619,57.49156432117806,null,{"$f":"N$59*N51","v":1281.3598430809491},126.79684613284493,0,null,null,"BANKING","CMRCL",{"$f":"1+U77","v":9},"FI",{"$f":"-Y79","v":-1359.6747491530364},null,{"$f":"-SUM(Z79:AF79)","v":1359.6747491530364},{"$f":"J$59*Z23","v":-6.5852877829152154},-22.958891893645106,-12.319002968345481,null,{"$f":"N$59*AD23","v":-1236.1872817281183},-81.624284780012317,0,null,null,"BANKING","CMRCL",{"$f":"1+AK77","v":9},"FI",{"$f":"IF(AM23<>0,(W79+G79)/AM23,0)","v":45.172561352832233},null,{"$f":"IF(AO23<>0,(Y79+I79)/AO23,0)","v":45.172561352832233},45.17256135283273,45.172561352832517,45.172561352832581,null,{"$f":"IF(AT23<>0,(AD79+N79)/AT23,0)","v":45.172561352830826},45.172561352832616,0,{"$f":"1+AW77","v":9},"FI","CMRCL","BANKING"]
[null,null,null,"RETAIL",{"$f":"1+E79","v":10},"FL",1511.9999812745707,null,-1511.9999812745707,213.18719215554685,660.6564185564539,454.95801591575764,null,57.472660312490824,125.72569433432139,0,null,null,null,"RETAIL",{"$f":"1+U79","v":10},"FL",-961.74612736289794,null,961.74612736289794,-103.13642137321261,-550.60564777411992,-344.90724513342212,null,52.578110469843672,-15.674923551986943,0,null,null,null,"RETAIL",{"$f":"1+AK79","v":10},"FL",{"$f":"IF(AM24<>0,(W80+G80)/AM24,0)","v":110.05077078233455},null,110.05077078233455,110.05077078233424,110.05077078233398,110.05077078233552,null,110.0507707823345,110.05077078233444,0,{"$f":"1+AW79","v":10},"FL","RETAIL"]
[null,null,null,"GOVT",{"$f":"1+E80","v":11},"FG",0,null,0,0,0,0,null,0,0,0,null,null,null,"GOVT",{"$f":"1+U80","v":11},"FG",0,null,0,0,0,0,null,0,0,0,null,null,null,"GOVT",{"$f":"1+AK80","v":11},"FG",{"$f":"IF(AM25<>0,(W81+G81)/AM25,0)","v":0},null,0,0,0,0,null,0,0,0,{"$f":"1+AW80","v":11},"FG","GOVT"]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6,null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6,null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT"]
[]
[null,null,null,null,null,null,null,null,null,"INDUSTRIES",null,null,null,"HOUSEHOLDS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"u"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"h/w-1",null,"Q",null,null,null,null,null,null,null,null,null,null,null,null,null,"b",null,"q"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"W68/(AM12/W40-1)","v":-8542.1137831921751},null,{"$f":"IF(Y40<>0,I40/Y40,0)","v":765572.23862348404},null,null,null,null,null,null,null,null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"G68/W40","v":1531144.4772488386},null,{"$f":"I$59*Y90","v":1531144.4772469681}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GENERAL",2,"I2",{"$f":"W69/(AM13/W41-1)","v":-7461.948198337147},null,{"$f":"IF(Y41<>0,I41/Y41,0)","v":666610.9234319824},null,null,null,null,null,null,null,null,null,null,"GENERAL",2,"I2",{"$f":"G69/W41","v":1333221.8468634519},null,{"$f":"I$59*Y91","v":1333221.8468639648}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NON_DUR",3,"I3",{"$f":"W70/(AM14/W42-1)","v":-6466.7083687559689},null,{"$f":"IF(Y42<>0,I42/Y42,0)","v":572434.32264024555},null,null,null,null,null,null,null,null,null,null,"NON_DUR",3,"I3",{"$f":"G70/W42","v":1144868.6452816583},null,{"$f":"I$59*Y92","v":1144868.6452804911}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"W72/(AM16/W44-1)","v":12839.116783980555},null,{"$f":"IF(Y44<>0,I44/Y44,0)","v":31992.527243044675},null,null,null,null,null,null,null,null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"G72/W44","v":63985.054486124391},null,{"$f":"I$59*Y94","v":63985.05448608935}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRLTRT",5,"L2",{"$f":"W73/(AM17/W45-1)","v":-20194.66587053279},null,{"$f":"IF(Y45<>0,I45/Y45,0)","v":7517.288148567759},null,null,null,null,null,null,null,null,null,null,"PRLTRT",5,"L2",{"$f":"G73/W45","v":15034.576297136662},null,{"$f":"I$59*Y95","v":15034.576297135518}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DPNDNT",6,"L3",{"$f":"W74/(AM18/W46-1)","v":3282.4856374528576},null,{"$f":"IF(Y46<>0,I46/Y46,0)","v":140.73888857686998},null,null,null,null,null,null,null,null,null,null,"DPNDNT",6,"L3",{"$f":"G74/W46","v":281.47777715373996},null,{"$f":"I$59*Y96","v":281.47777715373996}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"W76/(AM20/W48-1)","v":9292.3610921332438},null,{"$f":"IF(Y48<>0,I48/Y48,0)","v":106.14990548969662},null,null,null,null,null,null,null,null,null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"G76/W48","v":212.29981097939324},null,{"$f":"I$59*Y98","v":212.29981097939324}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NATIONAL",8,"G2",{"$f":"W77/(AM21/W49-1)","v":14153.935170068184},null,{"$f":"IF(Y49<>0,I49/Y49,0)","v":199.25938862180436},null,null,null,null,null,null,null,null,null,null,"NATIONAL",8,"G2",{"$f":"G77/W49","v":398.51877724360872},null,{"$f":"I$59*Y99","v":398.51877724360872}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BANKING","CMRCL",{"$f":"1+U99","v":9},"FI",{"$f":"W79/(AM23/W51-1)","v":1585.537555917191},null,{"$f":"IF(Y51<>0,I51/Y51,0)","v":22.586280676415551},null,null,null,null,null,null,null,null,null,"BANKING","CMRCL",{"$f":"1+AK99","v":9},"FI",{"$f":"G79/W51","v":45.172561352831103},null,{"$f":"I$59*Y101","v":45.172561352831103}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RETAIL",{"$f":"1+U101","v":10},"FL",{"$f":"W80/(AM24/W52-1)","v":1511.9999812745707},null,{"$f":"IF(Y52<>0,I52/Y52,0)","v":55.025385391167283},null,null,null,null,null,null,null,null,null,null,"RETAIL",{"$f":"1+AK101","v":10},"FL",{"$f":"G80/W52","v":110.05077078233457},null,{"$f":"I$59*Y102","v":110.05077078233457}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GOVT",{"$f":"1+U102","v":11},"FG",null,null,{"$f":"IF(Y53<>0,I53/Y53,0)","v":0},null,null,null,null,null,null,null,null,null,null,"GOVT",{"$f":"1+AK102","v":11},"FG"]

{"sheet":"Financial","index":2,"n_rows":86,"n_cols":33,"rows_kept":86,"cut":false,"hidden":false,"merged":[[33,17,33,18],[33,20,33,21],[33,23,33,24],[3,13,3,14],[85,13,85,14],[83,17,83,18],[83,20,83,21],[83,23,83,24],[5,17,5,18],[5,20,5,21],[5,23,5,24],[55,17,55,18],[55,20,55,21],[55,23,55,24],[61,17,61,18],[61,20,61,21],[61,23,61,24],[27,17,27,18],[27,20,27,21],[27,23,27,24]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GOVERNMENT",null,null,null,null,null,"FINANCIAL INTERMEDIATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"n"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"LOCAL","NATIONAL",null,null,"COMMERCIAL BANKING",null,null,"RETAIL BANKING",null,null,"NATIONAL BANKING",null,null,null,"SAVINGS","INVESTMENT",null,null,-4.5359973470106299E-2]
[null,null,null,null,null,null,null,null,"Physical",null,null,null,null,7,8,null,null,9,9,null,10,10,null,11,11]
[null,null,null,null,null,null,null,null,"Stocks",null,null,null,null,"G1","G2",null,null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,null,null,null,null,"A+B+C >",null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g","k",null,"g","k",null,"g","k",null,null,null,null,null,"g","k","Margin"]
[null,null,null,null,null,null,null,null,"0","0",null,null,null,0,0,null,null,0,0,null,0,0,null,0,0,"0",0,null,null,null,{"$f":"R23+U24+X25","v":652974.83172741765},{"$f":"S23+V24+Y25","v":-812950.77883632912},0.1111111111111111]
[null,null,null,null,null,null,"INDUSTRIES","CAPITAL",1,"I1",null,null,null,512.52683333958612,854.21138889931035,null,null,0,158187.294240613,null,0,0,null,0,0,"I1",1,"CAPITAL","INDUSTRIES"]
[null,null,null,null,null,null,null,"GENERAL",2,"I2",null,null,null,447.71689744483444,746.19482907472411,null,null,0,138184.22760643042,null,0,0,null,0,0,"I2",2,"GENERAL"]
[null,null,null,null,null,null,null,"NON_DUR",3,"I3",null,null,null,388.0025069309998,646.67084488499972,null,null,0,119753.86016388882,null,0,0,null,0,0,"I3",3,"NON_DUR",null,null,"1/T","T"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/AF15","v":0.16666658664781403},{"$f":"GetTerm(NuK, Kppa0K, Gmma0K, Margin)","v":6.0000028806800776}]
[null,null,null,null,null,null,"HOUSEHOLDS","BOURGS",4,"L1",null,null,null,6993.7522379236325,11656.253729872722,null,null,-300814.5973075215,0,null,-318736.39027461602,0,null,0,0,"L1",4,"BOURGS","HOUSEHOLDS"]
[null,null,null,null,null,null,null,"PRLTRT",5,"L2",null,null,null,1460.0421768974713,2433.4036281624522,null,null,-33423.844145280164,0,null,0,396825.39682539686,null,0,0,"L2",5,"PRLTRT",null,null,null,"-n"]
[null,null,null,null,null,null,null,"DPNDNT",6,"L3",null,null,null,-1230.932129289396,-2051.5535488156602,null,null,0,0,null,0,0,null,0,0,"L3",6,"DPNDNT",null,null,null,{"$f":"-AF6","v":4.5359973470106299E-2}]
[]
[null,null,null,null,null,null,"GOVERNANCE","LOCAL",7,"G1",null,null,null,{"$f":"-SUM(N9:N18,N21:N25)","v":-9292.3612072152246},0,null,null,0,0,null,0,0,null,0,0,"G1",7,"LOCAL","GOVERNANCE"]
[null,null,null,null,null,null,null,"NATIONAL",8,"G2",null,null,null,500,{"$f":"-SUM(O9:O20,O23:O25)","v":-14653.935345358706},null,null,0,0,null,0,0,null,0,0,"G2",8,"NATIONAL",null,null,"NPV",{"$f":"(1+AF18)^(-AF15)","v":0.76631043960194789}]
[]
[null,null,null,null,null,null,"BANKING","CMRCL",{"$f":"1+I21","v":9},"FI",null,null,null,113.25268396809531,188.75447328015889,null,null,{"$f":"-SUM(R9,R11:R21,R24:R25)","v":334238.44145280169},{"$f":"-SUM(S9,S11:S21,S24:S25)","v":-416125.38201093226},null,0,0,null,0,0,"F1",9,"CMRCL","BANKING"]
[null,null,null,null,null,null,null,"RETAIL",{"$f":"1+I23","v":10},"FL",null,null,null,108,180,null,null,0,0,null,{"$f":"-SUM(U9,U11:U23,U25)","v":318736.39027461602},{"$f":"-SUM(V9,V11:V23,V25)","v":-396825.39682539686},null,0,0,"F2",10,"RETAIL",null,null,"1/NPV-1",{"$f":"(1/AF21)-1","v":0.30495416520677932}]
[null,null,null,null,null,null,null,"GOVT",{"$f":"1+I24","v":11},"FG",null,null,null,null,null,null,null,0,0,null,0,0,null,{"$f":"-SUM(X9,X11:X24)","v":0},{"$f":"-SUM(Y9,Y11:Y24)","v":0},"FG",11,"GOVT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"G1","G2",null,null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,7,8,null,null,9,9,null,10,10,null,11,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"LOCAL","NATIONAL",null,null,"COMMERCIAL BANKING",null,null,"RETAIL BANKING",null,null,"NATIONAL BANKING"]
[null,null,null,null,null,null,null,null,"Turnover",null,null,null,null,7,8,null,null,9,9,null,10,10,null,11,11]
[null,null,null,null,null,null,null,null,"Fractions",null,null,null,null,"G1","G2",null,null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,null,null,null,null,"V >",null,null,null,null,1,1,null,null,{"$f":"IF(R11>0,-S39/R11/$AF24,$AE15)","v":0.16666658664781403},{"$f":"AF18","v":4.5359973470106299E-2},null,{"$f":"IF(U11>0,-V39/U11/$AF24,$AE15)","v":0.16666658664781403},{"$f":"AF18","v":4.5359973470106299E-2},null,{"$f":"IF(X11>0,-Y39/X11/$AF24,$AE15)","v":0.16666658664781403},{"$f":"AF18","v":4.5359973470106299E-2},null,"<","1/T","-n"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"G1","G2",null,null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,7,8,null,null,9,9,null,10,10,null,11,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"LOCAL","NATIONAL",null,null,"COMMERCIAL BANKING",null,null,"RETAIL BANKING",null,null,"NATIONAL BANKING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,7,8,null,null,9,9,null,10,10,null,11,11,null,null,{"$f":"AF21","v":0.76631043960194789},"NPV",{"$f":"AF21","v":0.76631043960194789},"NPV",{"$f":"AF21","v":0.76631043960194789}]
[null,null,null,null,null,null,null,null,"Rates",null,null,null,null,"G1","G2",null,null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,null,null,null,null,"E >",null,null,null,null,{"$f":"N$31*N9","v":0},0,null,null,{"$f":"R$31*R9","v":0},0,null,{"$f":"U$31*U9","v":0},0,null,{"$f":"X$31*X9","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g / T","-nkk",null,"g / T","-nkk",null,"g / T","-nkk"]
[null,null,null,null,null,null,null,null,"0","0",null,null,null,{"$f":"N$31*N11","v":0},{"$f":"O$31*O11","v":0},null,null,{"$f":"R$31*R11","v":0},0,null,{"$f":"U$31*U11","v":0},0,null,{"$f":"X$31*X11","v":0},0,"0","0"]
[null,null,null,null,null,null,"INDUSTRIES","CAPITAL",1,"I1",null,null,null,{"$f":"N$31*N12","v":512.52683333958612},854.21138889931035,null,null,{"$f":"R$31*R12","v":0},7175.3714700621049,null,{"$f":"U$31*U12","v":0},0,null,{"$f":"X$31*X12","v":0},0,"I1",1,"CAPITAL","INDUSTRIES"]
[null,null,null,null,null,null,null,"GENERAL",2,"I2",null,null,null,{"$f":"N$31*N13","v":447.71689744483444},746.19482907472411,null,null,{"$f":"R$31*R13","v":0},6268.0328982148139,null,{"$f":"U$31*U13","v":0},0,null,{"$f":"X$31*X13","v":0},0,"I2",2,"GENERAL"]
[null,null,null,null,null,null,null,"NON_DUR",3,"I3",null,null,null,{"$f":"N$31*N14","v":388.0025069309998},646.67084488499972,null,null,{"$f":"R$31*R14","v":0},5432.0319199768164,null,{"$f":"U$31*U14","v":0},0,null,{"$f":"X$31*X14","v":0},0,"I3",3,"NON_DUR"]
[]
[null,null,null,null,null,null,"HOUSEHOLDS","BOURGS",4,"L1",null,null,null,{"$f":"N$31*N16","v":6993.7522379236325},11656.253729872722,null,null,{"$f":"R$31*R16","v":-50135.742147081321},0,null,{"$f":"U$31*U16","v":-53122.706207515759},0,null,{"$f":"X$31*X16","v":0},0,"L1",4,"BOURGS","HOUSEHOLDS"]
[null,null,null,null,null,null,null,"PRLTRT",5,"L2",null,null,null,{"$f":"N$31*N17","v":1460.0421768974713},2433.4036281624522,null,null,{"$f":"R$31*R17","v":-5570.6380163423682},0,null,{"$f":"U$31*U17","v":0},17999.989472264406,null,{"$f":"X$31*X17","v":0},0,"L2",5,"PRLTRT"]
[null,null,null,null,null,null,null,"DPNDNT",6,"L3",null,null,null,{"$f":"N$31*N18","v":-1230.932129289396},-2051.5535488156602,null,null,{"$f":"R$31*R18","v":0},0,null,{"$f":"U$31*U18","v":0},0,null,{"$f":"X$31*X18","v":0},0,"L3",6,"DPNDNT"]
[]
[null,null,null,null,null,null,"GOVERNANCE","LOCAL",7,"G1",null,null,null,{"$f":"N$31*N20","v":-9292.3612072152246},0,null,null,{"$f":"R$31*R20","v":0},0,null,{"$f":"U$31*U20","v":0},0,null,{"$f":"X$31*X20","v":0},0,"G1",7,"LOCAL","GOVERNANCE"]
[null,null,null,null,null,null,null,"NATIONAL",8,"G2",null,null,null,{"$f":"N$31*N21","v":500},-14653.935345358706,null,null,{"$f":"R$31*R21","v":0},0,null,{"$f":"U$31*U21","v":0},0,null,{"$f":"X$31*X21","v":0},0,"G2",8,"NATIONAL"]
[]
[null,null,null,null,null,null,"BANKING","CMRCL",{"$f":"1+I49","v":9},"FI",null,null,null,{"$f":"N$31*N23","v":113.25268396809531},188.75447328015889,null,null,{"$f":"R$31*R23","v":55706.380163423688},-18875.436288253735,null,{"$f":"U$31*U23","v":0},0,null,{"$f":"X$31*X23","v":0},0,"F1",9,"CMRCL","BANKING"]
[null,null,null,null,null,null,null,"RETAIL",{"$f":"1+I51","v":10},"FL",null,null,null,{"$f":"N$31*N24","v":108},180,null,null,{"$f":"R$31*R24","v":0},0,null,{"$f":"U$31*U24","v":53122.706207515759},-17999.989472264406,null,{"$f":"X$31*X24","v":0},0,"F2",10,"RETAIL"]
[null,null,null,null,null,null,null,"GOVT",{"$f":"1+I52","v":11},"FG",null,null,null,{"$f":"N$31*N25","v":0},0,null,null,{"$f":"R$31*R25","v":0},0,null,{"$f":"U$31*U25","v":0},0,null,{"$f":"X$31*X25","v":0},0,"FG",11,"GOVT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"G1","G2",null,null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,7,8,null,null,9,9,null,10,10,null,11,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"LOCAL","NATIONAL",null,null,"COMMERCIAL BANKING",null,null,"RETAIL BANKING",null,null,"NATIONAL BANKING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,7,8,null,null,9,9,null,10,10,null,11,11]
[null,null,null,null,null,null,null,null,"Prices",null,null,null,null,"G1","G2",null,null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,null,null,null,null,"P >",null,null,null,null,1,1,null,null,{"$f":"1/AB35-1","v":0.30495416520677932},1,null,{"$f":"1/AD35-1","v":0.30495416520677932},1,null,{"$f":"1/AF35-1","v":0.30495416520677932},1,null,"<","1/NPV-1",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"G1","G2",null,null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,7,8,null,null,9,9,null,10,10,null,11,11,null,null,"Passive","Debt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"LOCAL","NATIONAL",null,null,"COMMERCIAL BANKING",null,null,"RETAIL BANKING",null,null,"NATIONAL BANKING",null,null,null,"Income","Service"]
[null,null,null,null,null,null,null,null,null,null,null,null,"0",7,8,null,null,9,9,null,10,10,null,11,11]
[null,null,"Net Cash",null,null,null,null,null,"Financial",null,null,null,"0","G1","G2",null,null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,"Flows >",null,null,null,null,null,"Flows >",null,null,null,{"$f":"-SUM(N65:Y65)","v":0},{"$f":"N$59*N37","v":0},0,null,null,{"$f":"R$59*R37","v":0},{"$f":"S$59*S37","v":0},null,{"$f":"U$59*U37","v":0},0,null,{"$f":"X$59*X37","v":0},0]
[null,null,null,null,"r",null,null,null,null,null,"-e",null,null,null,null,null,null,"(1-1/NPV)g/T","-nkk",null,"(1-1/NPV)g/T","-nkk",null,"(1-1/NPV)g/T","-nkk"]
[null,null,"0","0",{"$f":"Physical!G67","v":6.070877134334296E-11},null,null,null,"0","0",{"$f":"-SUM(K68:K81)","v":-3.637978807091713E-12},null,{"$f":"-M65-SUM(M68:M81)","v":3.637978807091713E-12},5.6843418860808015E-13,-9.0949470177292824E-13,null,null,{"$f":"-R65-SUM(R68:R81)","v":0},0,null,{"$f":"U$59*U39","v":0},0,null,0,0,"0","0"]
[null,null,1,"I1",{"$f":"Physical!G68","v":-8542.1137832025997},null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"0-M68","v":8542.1096923010009},null,{"$f":"-SUM(N68:Y68)","v":-8542.1096923010009},{"$f":"N$59*N40","v":512.52683333958612},854.21138889931035,null,null,{"$f":"R$59*R40","v":0},7175.3714700621049,null,{"$f":"U$59*U40","v":0},0,null,{"$f":"X$59*X40","v":0},0,"I1",1,"CAPITAL","INDUSTRIES"]
[null,null,2,"I2",{"$f":"Physical!G69","v":-7461.9481983342848},null,null,"GENERAL",2,"I2",{"$f":"0-M69","v":7461.9446247343731},null,{"$f":"-SUM(N69:Y69)","v":-7461.9446247343731},{"$f":"N$59*N41","v":447.71689744483444},746.19482907472411,null,null,0,6268.0328982148139,null,{"$f":"U$59*U41","v":0},0,null,{"$f":"X$59*X41","v":0},0,"I2",2,"GENERAL"]
[null,null,3,"I3",{"$f":"Physical!G70","v":-6466.7083687625563},null,null,"NON_DUR",3,"I3",6466.7052717928163,null,{"$f":"-SUM(N70:Y70)","v":-6466.7052717928163},{"$f":"N$59*N42","v":388.0025069309998},646.67084488499972,null,null,{"$f":"R$59*R42","v":0},5432.0319199768164,null,{"$f":"U$59*U42","v":0},0,null,{"$f":"X$59*X42","v":0},0,"I3",3,"NON_DUR"]
[]
[null,null,4,"L1",{"$f":"Physical!G72","v":12839.1167839876},null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"0-M72","v":-12839.087950727133},null,{"$f":"-SUM(N72:Y72)","v":12839.087950727133},{"$f":"N$59*N44","v":6993.7522379236325},11656.253729872722,null,null,{"$f":"R$59*R44","v":-15289.103393485526},0,null,{"$f":"U$59*U44","v":-16199.990525037962},0,null,{"$f":"X$59*X44","v":0},0,"L1",4,"BOURGS","HOUSEHOLDS"]
[null,null,5,"L2",{"$f":"Physical!G73","v":-20194.665870534307},null,null,"PRLTRT",5,"L2",20194.646011381494,null,{"$f":"-SUM(N73:Y73)","v":-20194.646011381494},{"$f":"N$59*N45","v":1460.0421768974713},2433.4036281624522,null,null,{"$f":"R$59*R45","v":-1698.789265942836},0,null,{"$f":"U$59*U45","v":0},17999.989472264406,null,{"$f":"X$59*X45","v":0},0,"L2",5,"PRLTRT"]
[null,null,6,"L3",{"$f":"Physical!G74","v":3282.4856374528595},null,null,"DPNDNT",6,"L3",-3282.4856781050562,null,{"$f":"-SUM(N74:Y74)","v":3282.4856781050562},{"$f":"N$59*N46","v":-1230.932129289396},-2051.5535488156602,null,null,{"$f":"R$59*R46","v":0},0,null,{"$f":"U$59*U46","v":0},0,null,{"$f":"X$59*X46","v":0},0,"L3",6,"DPNDNT"]
[]
[null,null,7,"G1",{"$f":"Physical!G76","v":9292.3610921332584},null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"N67-M76","v":-9292.3612072152246},null,{"$f":"-SUM(N76:Y76)","v":9292.3612072152246},{"$f":"N$59*N48","v":-9292.3612072152246},0,null,null,{"$f":"R$59*R48","v":0},0,null,{"$f":"U$59*U48","v":0},0,null,{"$f":"X$59*X48","v":0},0,"G1",7,"LOCAL","GOVERNANCE"]
[null,null,8,"G2",{"$f":"Physical!G77","v":14153.9351700682},null,null,"NATIONAL",8,"G2",{"$f":"O67-M77","v":-14153.935345358706},null,{"$f":"-SUM(N77:Y77)","v":14153.935345358706},{"$f":"N$59*N49","v":500},-14653.935345358706,null,null,{"$f":"R$59*R49","v":0},0,null,{"$f":"U$59*U49","v":0},0,null,{"$f":"X$59*X49","v":0},0,"G2",8,"NATIONAL"]
[]
[null,null,{"$f":"1+C77","v":9},"FI",{"$f":"Physical!G79","v":1585.5375559171976},null,"BANKING","CMRCL",{"$f":"1+I77","v":9},"FI",{"$f":"R67+S67-M79","v":-1585.5364715771175},null,{"$f":"-SUM(N79:Y79)","v":1585.5364715771175},{"$f":"N$59*N51","v":113.25268396809531},188.75447328015889,null,null,{"$f":"R$59*R51","v":16987.892659428362},{"$f":"S$59*S51","v":-18875.436288253735},null,{"$f":"U$59*U51","v":0},0,null,{"$f":"X$59*X51","v":0},0,"F1",9,"CMRCL","BANKING"]
[null,null,{"$f":"1+C79","v":10},"FL",{"$f":"Physical!G80","v":1511.9999812745707},null,null,"RETAIL",{"$f":"1+I79","v":10},"FL",{"$f":"U67+V67-M80","v":-1511.998947226446},null,{"$f":"-SUM(N80:Y80)","v":1511.998947226446},{"$f":"N$59*N52","v":108},180,null,null,{"$f":"R$59*R52","v":0},0,null,{"$f":"-SUM(U65,U67:U79,U81)","v":16199.990525037962},{"$f":"V$59*V52","v":-17999.989472264406},null,{"$f":"X$59*X52","v":0},0,"F2",10,"RETAIL"]
[null,null,{"$f":"1+C80","v":11},"FG",{"$f":"Physical!G81","v":0},null,null,"GOVT",{"$f":"1+I80","v":11},"FG",{"$f":"X67+Y67-M81","v":0},null,{"$f":"-SUM(N81:Y81)","v":0},{"$f":"N$59*N53","v":0},0,null,null,{"$f":"R$59*R53","v":0},0,null,{"$f":"U$59*U53","v":0},0,null,{"$f":"-SUM(X65,X67:X80)","v":0},{"$f":"Y$59*Y53","v":0},"FG",11,"GOVT"]
[null,null,null,null,null,null,null,null,null,null,null,null,"0","G1","G2",null,null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,null,null,null,null,null,null,null,null,"0",7,8,null,null,9,9,null,10,10,null,11,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"LOCAL","NATIONAL",null,null,"COMMERCIAL BANKING",null,null,"RETAIL BANKING",null,null,"NATIONAL BANKING"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GOVERNMENT",null,null,null,null,null,"FINANCIAL INTERMEDIATION"]

{"sheet":"Capital","index":3,"n_rows":59,"n_cols":13,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"a =",0]
[null,null,"Cost of Sales =",{"$f":"-Physical!I68","v":142368.60030945041},null,"b =",0]
[null,null,"Sales =",{"$f":"-Physical!J67","v":150910.71409265301},null,"c =",0]
[null,null,"r =",{"$f":"D51-D52","v":-8542.1137832025997},null,"g =",{"$f":"SUM(G50:G52)","v":0},null,"k =",{"$f":"Financial!S12","v":158187.294240613}]
[]
[null,null,null,{"$f":"Financial!N68","v":512.52683333958612},null,"T =",{"$f":"Financial!AF15","v":6.0000028806800776},null,"n =",{"$f":"NuK","v":-4.5359973470106299E-2}]
[null,null,null,{"$f":"Financial!O68","v":854.21138889931035}]
[null,null,"taxes =",{"$f":"D55+D56","v":1366.7382222388965},null,"passive =",{"$f":"(1-(1-J55)^G55)/G55*G53","v":0},null,"-nk =",{"$f":"-J55*J53","v":7175.3714700621049},null,"e =",{"$f":"-J57+G57-D57","v":-8542.1096923010009}]
[null,null,null,null,null," income"]
[null,null,null,null,null,null,null,null,"d =",{"$f":"-D53-D57","v":7175.3755609637028},null,"-f =",{"$f":"Physical!W90","v":-8542.1137831921751}]

{"sheet":"General","index":4,"n_rows":59,"n_cols":13,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"a =",0]
[null,null,"Cost of Sales =",{"$f":"-Physical!I69","v":124365.85909246799},null,"b =",0]
[null,null,"Sales =",{"$f":"-Physical!K67","v":131827.80729080227},null,"c =",0]
[null,null,"r =",{"$f":"D51-D52","v":-7461.9481983342848},null,"g =",{"$f":"SUM(G50:G52)","v":0},null,"k =",{"$f":"Financial!S13","v":138184.22760643042}]
[]
[null,null,null,{"$f":"Financial!N69","v":447.71689744483444},null,"T =",{"$f":"Financial!AF15","v":6.0000028806800776},null,"n =",{"$f":"NuK","v":-4.5359973470106299E-2}]
[null,null,null,{"$f":"Financial!O69","v":746.19482907472411}]
[null,null,"taxes =",{"$f":"D55+D56","v":1193.9117265195587},null,"passive =",{"$f":"(1-(1-J55)^G55)/G55*G53","v":0},null,"-nk =",{"$f":"-J55*J53","v":6268.0328982148139},null,"e =",{"$f":"-J57+G57-D57","v":-7461.9446247343731}]
[null,null,null,null,null," income"]
[null,null,null,null,null,null,null,null,"d =",{"$f":"-D53-D57","v":6268.0364718147266},null,"-f =",{"$f":"Physical!W91","v":-7461.948198337147}]

{"sheet":"Non-Dur","index":5,"n_rows":59,"n_cols":13,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"a =",0]
[null,null,"Cost of Sales =",{"$f":"-Physical!I70","v":107778.5184041693},null,"b =",0]
[null,null,"Sales =",{"$f":"-Physical!L67","v":114245.22677293186},null,"c =",0]
[null,null,"r =",{"$f":"D51-D52","v":-6466.7083687625563},null,"g =",{"$f":"SUM(G50:G52)","v":0},null,"k =",{"$f":"Financial!S14","v":119753.86016388882}]
[]
[null,null,null,{"$f":"Financial!N70","v":388.0025069309998},null,"T =",{"$f":"Financial!AF15","v":6.0000028806800776},null,"n =",{"$f":"NuK","v":-4.5359973470106299E-2}]
[null,null,null,{"$f":"Financial!O42","v":646.67084488499972}]
[null,null,"taxes =",{"$f":"D55+D56","v":1034.6733518159995},null,"passive =",{"$f":"(1-(1-J55)^G55)/G55*G53","v":0},null,"-nk =",{"$f":"-J55*J53","v":5432.0319199768164},null,"e =",{"$f":"-J57+G57-D57","v":-6466.7052717928163}]
[null,null,null,null,null," income"]
[null,null,null,null,null,null,null,null,"d =",{"$f":"-D53-D57","v":5432.0350169465564},null,"-f =",{"$f":"Physical!W92","v":-6466.7083687559689}]

{"sheet":"Bourgeois","index":6,"n_rows":59,"n_cols":13,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"a =",{"$f":"(Financial!R16+Financial!U16+Financial!X16)/3","v":-206516.99586071252}]
[null,null,"Consumption =",{"$f":"-Physical!I72","v":114316.63465613885},null,"b =",{"$f":"G50","v":-206516.99586071252}]
[null,null,"Wages =",{"$f":"-Physical!N67","v":101477.51787215125},null,"c =",{"$f":"G50","v":-206516.99586071252}]
[null,null,"r =",{"$f":"D51-D52","v":12839.1167839876},null,"g =",{"$f":"SUM(G50:G52)","v":-619550.98758213758},null,"k =",{"$f":"Financial!V16","v":0}]
[]
[null,null,null,6993.7522379236325,null,"T =",{"$f":"Financial!AF15","v":6.0000028806800776},null,"n =",{"$f":"NuK","v":-4.5359973470106299E-2}]
[null,null,null,11656.253729872722]
[null,null,"taxes =",{"$f":"D55+D56","v":18650.005967796355},null,"passive =",{"$f":"(1-(1-J55)^G55)/G55*G53","v":31489.093918523493},null,"-nk =",{"$f":"-J55*J53","v":0},null,"e =",{"$f":"-J57+G57-D57","v":12839.087950727138}]
[null,null,null,null,null," income"]
[null,null,null,null,null,null,null,null,"d =",{"$f":"2*J57+D57-G57+M59","v":2.8833253416451043E-2},null,"-f =",{"$f":"Physical!W94","v":12839.116783980555}]

{"sheet":"Proletarian","index":7,"n_rows":59,"n_cols":13,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"a =",{"$f":"(Financial!R17+Financial!U17+Financial!X17)/3","v":-11141.281381760055}]
[null,null,"Consumption =",{"$f":"-Physical!I73","v":23738.2265358566},null,"b =",{"$f":"G50","v":-11141.281381760055}]
[null,null,"Wages =",{"$f":"-Physical!O67","v":43932.892406390907},null,"c =",{"$f":"G50","v":-11141.281381760055}]
[null,null,"r =",{"$f":"D51-D52","v":-20194.665870534307},null,"g =",{"$f":"SUM(G50:G52)","v":-33423.844145280164},null,"k =",{"$f":"Financial!V17","v":396825.39682539686}]
[]
[null,null,null,{"$f":"Financial!N73","v":1460.0421768974713},null,"T =",{"$f":"Financial!AF15","v":6.0000028806800776},null,"n =",{"$f":"NuK","v":-4.5359973470106299E-2}]
[null,null,null,{"$f":"Financial!O73","v":2433.4036281624522}]
[null,null,"taxes =",{"$f":"D55+D56","v":3893.4458050599233},null,"passive =",{"$f":"(1-(1-J55)^G55)/G55*G53","v":1698.7892659428362},null,"-nk =",{"$f":"-J55*J53","v":17999.989472264406},null,"e =",{"$f":"-J57+G57-D57","v":-20194.646011381494}]
[null,null,null,null,null," income"]
[null,null,null,null,null,null,null,null,"d =",{"$f":"2*J57+D57-G57+M59","v":17999.969613111585},null,"-f =",{"$f":"D53","v":-20194.665870534307}]

{"sheet":"Dependent","index":8,"n_rows":59,"n_cols":13,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"a =",{"$f":"(Financial!R18+Financial!U18+Financial!X18)/3","v":0}]
[null,null,"Consumption =",{"$f":"-Physical!I74","v":3282.4856374528595},null,"b =",{"$f":"G50","v":0}]
[null,null,"Wages =",{"$f":"-Physical!P67","v":0},null,"c =",{"$f":"G50","v":0}]
[null,null,"r =",{"$f":"D51-D52","v":3282.4856374528595},null,"g =",{"$f":"SUM(G50:G52)","v":0},null,"k =",{"$f":"Financial!V18","v":0}]
[]
[null,null,null,{"$f":"Financial!N74","v":-1230.932129289396},null,"T =",{"$f":"Financial!AF15","v":6.0000028806800776},null,"n =",{"$f":"NuK","v":-4.5359973470106299E-2}]
[null,null,null,{"$f":"Financial!O74","v":-2051.5535488156602}]
[null,null,"taxes =",{"$f":"D55+D56","v":-3282.4856781050562},null,"passive =",{"$f":"(1-(1-J55)^G55)/G55*G53","v":0},null,"-nk =",{"$f":"-J55*J53","v":0},null,"e =",{"$f":"-J57+G57-D57","v":3282.4856781050562}]
[null,null,null,null,null," income"]
[null,null,null,null,null,null,null,null,"d =",{"$f":"2*J57+D57-G57+M59","v":-4.0652198549651075E-5},null,"-f =",{"$f":"Physical!W96","v":3282.4856374528576}]

{"sheet":"Local","index":9,"n_rows":59,"n_cols":13,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"a =",{"$f":"(Financial!R20+Financial!U20+Financial!X20)/3","v":0}]
[null,null,"Cost of Sales =",{"$f":"-Physical!I76","v":9292.3610921332584},null,"b =",{"$f":"G50","v":0}]
[null,null,"Sales =",{"$f":"-Financial!N67","v":-5.6843418860808015E-13},null,"c =",{"$f":"G50","v":0}]
[null,null,"r =",{"$f":"D51-D52","v":9292.3610921332584},null,"g =",{"$f":"SUM(G50:G52)","v":0},null,"k =",{"$f":"Financial!X20","v":0}]
[]
[null,null,null,{"$f":"Financial!N76","v":-9292.3612072152246},null,"T =",{"$f":"Financial!AF15","v":6.0000028806800776},null,"n =",{"$f":"NuK","v":-4.5359973470106299E-2}]
[null,null,null,{"$f":"Financial!O76","v":0}]
[null,null,"taxes =",{"$f":"D55+D56","v":-9292.3612072152246},null,"passive =",{"$f":"(1-(1-J55)^G55)/G55*G53","v":0},null,"-nk =",{"$f":"-J55*J53","v":0},null,"e =",{"$f":"-J57+G57-D57","v":9292.3612072152246}]
[null,null,null,null,null," income"]
[null,null,null,null,null,null,null,null,"d =",{"$f":"2*J57+D57-G57+M59","v":-1.1508198076626286E-4},null,"-f =",{"$f":"Physical!W98","v":9292.3610921332438}]

{"sheet":"National","index":10,"n_rows":59,"n_cols":13,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"a =",{"$f":"(Financial!R21+Financial!U21+Financial!X21)/3","v":0}]
[null,null,"Cost of Sales =",{"$f":"-Physical!I77","v":14153.9351700682},null,"b =",{"$f":"G50","v":0}]
[null,null,"Sales =",{"$f":"-Financial!N67","v":-5.6843418860808015E-13},null,"c =",{"$f":"G50","v":0}]
[null,null,"r =",{"$f":"D51-D52","v":14153.9351700682},null,"g =",{"$f":"SUM(G50:G52)","v":0},null,"k =",{"$f":"Financial!Y21","v":0}]
[]
[null,null,null,{"$f":"Financial!N77","v":500},null,"T =",{"$f":"Financial!AF15","v":6.0000028806800776},null,"n =",{"$f":"NuK","v":-4.5359973470106299E-2}]
[null,null,null,{"$f":"Financial!O77","v":-14653.935345358706}]
[null,null,"taxes =",{"$f":"D56+D55","v":-14153.935345358706},null,"passive =",{"$f":"(1-(1-J55)^G55)/G55*G53","v":0},null,"-nk =",{"$f":"-J55*J53","v":0},null,"e =",{"$f":"-J57+G57-D57","v":14153.935345358706}]
[null,null,null,null,null," income"]
[null,null,null,null,null,null,null,null,"d =",{"$f":"2*J57+D57-G57+M59","v":-1.7529052274767309E-4},null,"-f =",{"$f":"Physical!W99","v":14153.935170068184}]

{"sheet":"Commercial","index":11,"n_rows":59,"n_cols":13,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"a =",{"$f":"Financial!R23/3","v":111412.81381760056}]
[null,null,"Cost of Sales =",{"$f":"-Physical!I79","v":1585.5375559171976},null,"b =",{"$f":"G50","v":111412.81381760056}]
[null,null,"Sales =",{"$f":"-Financial!R67+Financial!S67","v":0},null,"c =",{"$f":"G50","v":111412.81381760056}]
[null,null,"r =",{"$f":"D51-D52","v":1585.5375559171976},null,"g =",{"$f":"SUM(G50:G52)","v":334238.44145280169},null,"k =",{"$f":"Financial!S23","v":-416125.38201093226}]
[]
[null,null,null,{"$f":"Financial!N79","v":113.25268396809531},null,"T =",{"$f":"Financial!AF15","v":6.0000028806800776},null,"n =",{"$f":"NuK","v":-4.5359973470106299E-2}]
[null,null,null,{"$f":"Financial!O79","v":188.75447328015889}]
[null,null,"taxes =",{"$f":"D55+D56","v":302.0071572482542},null,"passive =",{"$f":"(1-(1-J55)^G55)/G55*G53","v":-16987.892659428366},null,"-nk =",{"$f":"-J55*J53","v":-18875.436288253735},null,"e =",{"$f":"-J57+G57-D57","v":1585.5364715771152}]
[null,null,null,null,null," income"]
[null,null,null,null,null,null,null,null,"d =",{"$f":"2*J57+D57-G57+M59","v":-18875.435203913657},null,"-f =",{"$f":"Physical!W101","v":1585.537555917191}]

{"sheet":"Retail","index":12,"n_rows":59,"n_cols":13,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"a =",{"$f":"Financial!U24/3","v":106245.46342487201}]
[null,null,"Cost of Sales =",{"$f":"-Physical!I80","v":1511.9999812745707},null,"b =",{"$f":"G50","v":106245.46342487201}]
[null,null,"Sales =",{"$f":"-Financial!U67-Financial!V67","v":0},null,"c =",{"$f":"G50","v":106245.46342487201}]
[null,null,"r =",{"$f":"D51-D52","v":1511.9999812745707},null,"g =",{"$f":"SUM(G50:G52)","v":318736.39027461602},null,"k =",{"$f":"Financial!V24","v":-396825.39682539686}]
[]
[null,null,null,{"$f":"Financial!N80","v":108},null,"T =",{"$f":"Financial!AF15","v":6.0000028806800776},null,"n =",{"$f":"NuK","v":-4.5359973470106299E-2}]
[null,null,null,{"$f":"Financial!O80","v":180}]
[null,null,"taxes =",{"$f":"D55+D56","v":288},null,"passive =",{"$f":"(1-(1-J55)^G55)/G55*G53","v":-16199.990525037963},null,"-nk =",{"$f":"-J55*J53","v":-17999.989472264406},null,"e =",{"$f":"-J57+G57-D57","v":1511.9989472264424}]
[null,null,null,null,null," income"]
[null,null,null,null,null,null,null,null,"d =",{"$f":"2*J57+D57-G57+M59","v":-17999.988438216278},null,"-f =",{"$f":"Physical!W102","v":1511.9999812745707}]

{"sheet":"Gvrnmt","index":13,"n_rows":59,"n_cols":13,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"a =",{"$f":"Financial!X25/3","v":0}]
[null,null,"Cost of Sales =",{"$f":"-Physical!I81","v":0},null,"b =",{"$f":"G50","v":0}]
[null,null,"Sales =",{"$f":"-Financial!X67-Financial!Y67","v":0},null,"c =",{"$f":"G50","v":0}]
[null,null,"r =",{"$f":"D51-D52","v":0},null,"g =",{"$f":"SUM(G50:G52)","v":0},null,"k =",{"$f":"Financial!Y25","v":0}]
[]
[null,null,null,{"$f":"Financial!N81","v":0},null,"T =",{"$f":"Financial!AF15","v":6.0000028806800776},null,"n =",{"$f":"NuK","v":-4.5359973470106299E-2}]
[null,null,null,{"$f":"Financial!O81","v":0}]
[null,null,"taxes =",{"$f":"D55+D56","v":0},null,"passive =",{"$f":"(1-(1-J55)^G55)/G55*G53","v":0},null,"-nk =",{"$f":"-J55*J53","v":0},null,"e =",{"$f":"-J57+G57-D57","v":0}]
[null,null,null,null,null," income"]
[null,null,null,null,null,null,null,null,"d =",{"$f":"2*J57+D57-G57+M59","v":0},null,"-f =",{"$f":"Physical!W103","v":0}]