{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Controls","Series","Initial","Boundary","Utility","Rates","Nexus","Value","PSIU","Finance","Price","Zeta","Demand","Transactions","Investment","State"],"not_rendered":{"charts":4,"images":6,"macros":1,"external_links":0,"defined_names":20,"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":"Controls","index":0,"n_rows":20,"n_cols":2,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SIMLEN:",30]
["DT:",0.01]
["PER:",{"$f":"B17/30","v":1}]
["TIME:",30.000591278076172]

{"sheet":"Series","index":1,"n_rows":77,"n_cols":27,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"BUFFER ->"]
[null,null,{"$f":"TicToc","v":30.000591278076172},{"$f":"Nexus!X15","v":749.41727214321145},{"$f":"Value!K42","v":749.44359064648438},{"$f":"Demand!K55","v":749.38676047479873},{"$f":"Price!K58","v":191.984323292726},{"$f":"Price!K35","v":191.98534650635483},{"$f":"Price!K36","v":191.98344243844369},{"$f":"Price!K41","v":191.98856059649881},{"$f":"X64","v":175.53892814788458},{"$f":"-Nu","v":4.5351397557338351E-2},{"$f":"Value!G48","v":0.45983533088235939}]
[]
[null,"BOX:",null,"Y2","S2","D2","P2","MC2","VMP1","VMPL","P*","-n","G/$"]
[null,0,0,750.00000000001364,750.00000000001364,738.70131350385486,188.75297089837716,190.53506569016113,190.53506569020391,190.55619832866344,175.53892814788458,4.5359983017170896E-2,0.46560965645531072]
[null,1,1.0099993944168091,749.55700132123911,749.95432873737775,749.42655282541705,189.38159287910221,189.30806462094327,189.28095778883522,185.32857768806667,175.53892814788458,4.5336417428182868E-2,0.46549857753483748]
[null,2,2.0199985504150391,749.28519597249579,749.52352600147526,750.310138500226,189.32214858779432,189.3356271469639,189.22734216721318,188.3051093345054,175.53892814788458,4.534844799399243E-2,0.46613922046068373]
[null,3,3.0299975872039795,749.09949959384448,749.18957521760979,751.06123006912514,189.44575857463602,189.48807076625394,189.38175703958129,189.21601285554746,175.53892814788458,4.5356710155031316E-2,0.46604604571482866]
[null,4,4.0399975776672363,749.09950176872553,749.11706619012421,751.04062488073043,190.08354531830668,190.12625542666382,190.06792159625962,189.80191765472992,175.53892814788458,4.5355839366623588E-2,0.46453764295208988]
[null,5,5.050020694732666,749.15578937115697,749.15136906684211,750.76106704512085,190.6597366888106,190.67879764737211,190.6899762867574,190.39797704061897,175.53892814788458,4.5353962952284207E-2,0.46314136865187122]
[null,6,6.0600438117980957,749.20283450563966,749.19697916803307,750.51604509575816,191.03789533498389,191.02967898542715,191.0860149209733,190.87729290141087,175.53892814788458,4.5353043809301351E-2,0.46222297903340026]
[null,7,7.0700669288635254,749.23641564949867,749.23350558178231,750.33110925204267,191.28711234267482,191.26344102009969,191.33672686263048,191.20966786541481,175.53892814788458,4.5352577883537401E-2,0.4616159452504926]
[null,8,8.0800895690917969,749.2629486820897,749.2621528007686,750.18200666611506,191.46740110735001,191.43922203076568,191.5124163575428,191.43651830242169,175.53892814788458,4.5352236256036405E-2,0.46117417584242826]
[null,9,9.0901126861572266,749.28584391404365,749.28586085283962,750.05472691803914,191.60648345633678,191.57958807886195,191.64513124618014,191.59878349628056,175.53892814788458,4.5351965439231742E-2,0.46083087661343403]
[null,10,10.100135803222656,749.30615783429676,749.30631162664974,749.94412660396745,191.7161297038773,191.69270916621582,191.74821767543929,191.72034414279011,175.53892814788458,4.5351766787224509E-2,0.46055809585017821]
[null,11,11.110158920288086,749.3242137143834,749.32430852020741,749.84789806818446,191.80241151771551,191.78294435427799,191.82837014734099,191.81336285732587,175.53892814788458,4.535163312320805E-2,0.46034153629552899]
[null,12,12.120182037353516,749.34020891771797,749.34024161521768,749.7643456237613,191.86941076570528,191.85369969539232,191.88992204348074,191.88442748279908,175.53892814788458,4.5351551497506457E-2,0.46017156321538738]
[null,13,13.130205154418945,749.35433524032305,749.35433901890588,749.69194780309977,191.92038007809066,191.90799822537838,191.93620138329928,191.93777613853487,175.53892814788458,4.5351509623674721E-2,0.46004045637708485]
[null,14,14.140228271484375,749.36678489208589,749.36678142572657,749.62930874786207,191.95811457545591,191.94858213620518,191.96999145241062,191.976627674095,175.53892814788458,4.5351497344537084E-2,0.45994155642557905]
[null,15,15.150251388549805,749.37774519423328,749.37774231113735,749.57514686197271,191.98507033172001,191.9779237567366,191.99369488607761,192.00367021485766,175.53892814788458,4.5351506269123029E-2,0.45986900002052966]
[null,16,16.160274505615234,749.38739527826601,749.38739406675666,749.52828644081046,192.00339685172048,191.99821541394664,192.0093891560154,192.0212253206993,175.53892814788458,4.5351529359655633E-2,0.45981764855927559]
[null,17,17.170297622680664,749.39590373236388,749.39590347935939,749.4876557167355,192.01494693433645,192.01136149750479,192.01884829795506,192.0312994367801,175.53892814788458,4.5351560729007347E-2,0.45978306584025297]
[null,18,18.180320739746094,749.40342667412551,749.40342673069404,749.45228851719605,192.02128812271326,192.01898207467784,192.02356102097104,192.0356039801685,175.53892814788458,4.5351595534617699E-2,0.45976149064013405]
[null,19,19.190343856811523,749.40931738527979,749.40931746668025,749.42403959393096,192.0212686037359,192.01975854359611,192.02234768924723,192.03536734798979,175.53892814788458,4.535164345839332E-2,0.45975612943135041]
[null,20,20.200366973876953,749.41187253327098,749.41188715550948,749.41091603582458,192.01177365554193,192.01100682031341,192.01130991765311,192.0285672560677,175.53892814788458,4.5351716233838914E-2,0.45977584006449923]
[null,21,21.210390090942383,749.41311702194162,749.41457512339821,749.40575538575558,192.00223863537445,192.00228155665334,192.00075948339034,192.01833018323174,175.53892814788458,4.5351773456673981E-2,0.45979667049719686]
[null,22,22.220413208007813,749.41410082088896,749.41856024195408,749.4021172799346,191.99570441189411,191.99635367734263,191.99378981584999,192.0093116569532,175.53892814788458,4.5351800498688782E-2,0.45981051230231823]
[null,23,23.230436325073242,749.41482388955228,749.42286226865588,749.39950785592725,191.99069633130921,191.99174759743531,191.98866093489957,192.00232847421924,175.53892814788458,4.5351801197192489E-2,0.45982113503289301]
[null,24,24.240459442138672,749.4153925715209,749.42693289082206,749.39736972760807,191.98685808281874,191.98812020354458,191.98486130535912,191.99696326147304,175.53892814788458,4.5351780360475755E-2,0.45982935488847021]
[null,25,25.250482559204102,749.41586595211538,749.43059070814365,749.39541294649848,191.98408302148766,191.98541617997185,191.98221857794826,191.99291162052586,175.53892814788458,4.5351742296094691E-2,0.45983537325934076]
[null,26,26.260505676269531,749.41626662992803,749.43384445320964,749.3935352753258,191.98231748721801,191.98363410229084,191.98063975286945,191.99001687379726,175.53892814788458,4.5351689733076746E-2,0.45983927608863873]
[null,27,27.270528793334961,749.41660462085747,749.4367663431326,749.39169998724981,191.98153939006991,191.98279253193701,191.98007496144763,191.98820688401347,175.53892814788458,4.5351624632395025E-2,0.45984107919634321]
[null,28,28.280551910400391,749.4168884152632,749.43943551314965,749.38988232921645,191.98174255753995,191.98291233065888,191.98049915986681,191.98745277780071,175.53892814788458,4.5351548586496621E-2,0.45984076442582084]
[null,29,29.29057502746582,749.41712692796682,749.44192136041443,749.38805832896298,191.98292031652855,191.98400266412659,191.98189366973241,191.98774129847072,175.53892814788458,4.5351462929783086E-2,0.45983831895660032]
[null,30,30.000591278076172,749.41727214321145,749.44359064648438,749.38676047479873,191.984323292726,191.98534650635483,191.98344243844369,191.98856059649881,175.53892814788458,4.5351397557338351E-2,0.45983533088235939]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b2","Z2","Sb","SU"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finance!AE71","v":1456324.321014245},{"$f":"Utility!U15","v":8335.0187126471083},{"$f":"SUM(Finance!AE70:AE83)","v":4466407.4050242584},{"$f":"Utility!K33","v":22515.020126888674}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INITIAL","INITIAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1","s","d","S","D"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,600,172.36176066404619,176.91097663885347,{"$f":"X$54/(Y$54-W57)","v":188.27676766096099},{"$f":"Z$54/(AA$54+W57)","v":193.22533056454861}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,620,172.80858203178053,176.75803881933263,188.76484623775644,193.05828914465377]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,640,173.2577260520485,176.60536519793155,189.25546192898929,192.8915362866673]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,660,173.70921088235008,176.45295509064277,189.74863456873055,192.72507124350398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,680,174.16305486994312,176.30080781581796,190.24438419833041,192.55889327065532]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,700,174.61927655432862,176.14892269415776,190.74273106913296,192.39300162617846]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,720,175.07789466977547,175.99729904870173,191.24369564523397,192.22739557068508]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,740,175.53892814788458,175.84593620481823,191.74729860628207,192.06207436733044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,760,176.00239612019416,175.69483349019444,192.25356085032416,191.89703728180245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,780,176.46831792082602,175.5439902348264,192.76250349669641,191.73228358231086]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,800,176.93671308917413,175.39340577100913,193.2741478889609,191.56781253957632]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,820,177.40760137263615,175.24307943332673,193.78851559788941,191.40362342681971]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,840,177.88100272938868,175.09301055864262,194.3056284244949,191.2397155197514]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,860,178.35693733120695,174.94319848608981,194.82550840311151,191.07608809656065]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,880,178.83542556633006,174.79364255706113,195.34817780452454,190.91274043790492]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,179.31648804237233,174.64434211519958,195.87365913915048,190.74967182689937]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,920,179.8001455892819,174.49529650638885,196.40197516026871,190.58688154910649]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,940,180.28641926234721,174.3465050787436,196.93314886730579,190.42436889252548]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,960,180.77533034525246,174.19796718260008,197.46720350917292,190.26213314758192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,980,181.26690035318299,174.04968217050663,198.00416258765799,190.10017360711757]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000,181.76115103598121,173.90164939721421,198.54404986087314,189.93848956637993]

{"sheet":"Initial","index":2,"n_rows":122,"n_cols":56,"rows_kept":122,"cut":false,"hidden":false,"merged":[[5,12,5,15],[5,8,5,11]]}
[]
[]
[]
[null,null,"Boundary"]
[null,null,"Conditions >"]
[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,"0",{"$f":"1+I9","v":1},{"$f":"1+J9","v":2},{"$f":"1+K9","v":3},null,{"$f":"1+L9","v":4},{"$f":"1+N9","v":5},{"$f":"1+O9","v":6}]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,"U >",null,null,null,null,null,null,null,null,null,null,null,null,null,"Z",null,"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","0"]
[null,null,null,null,"0","0",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,null,null,null,null,null,null,null,null,null,null,null,null,null,"INDUSTRIES","CAPITAL",{"$f":"1+BC12","v":1},"I1"]
[null,null,"INDUSTRIES","CAPITAL",{"$f":"1+E13","v":1},"I1",null,null,null,984.60289711896189,8511.0480067534772,42087.238842184845,null,1412.3149201485262,75957.224810477201,null,null,null,null,null,1114.6028971189619,null,null,"I1",{"$f":"1+Y13","v":1},"CAPITAL","INDUSTRIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GENERAL",{"$f":"1+BC13","v":2},"I2"]
[null,null,null,"GENERAL",{"$f":"1+E14","v":2},"I2",null,null,null,858.4507575422532,7485.0187126471083,36643.441213909042,null,1217.1674433785124,66061.09316876762,null,null,null,null,null,8335.0187126471083,null,null,"I2",{"$f":"1+Y14","v":2},"GENERAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NON_DUR",{"$f":"1+BC14","v":3},"I3"]
[null,null,null,"NON_DUR",{"$f":"1+E15","v":3},"I3",null,null,null,738.63973751896151,6363.4321931506183,31567.682549040954,null,1050.971725146341,56643.432972960218,null,null,null,null,null,35267.682549040954,null,null,"I3",{"$f":"1+Y15","v":3},"NON_DUR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOUSEHOLDS","BOURGS",{"$f":"1+BC15","v":4},"L1"]
[null,null,"HOUSEHOLDS","BOURGS",{"$f":"1+E16","v":4},"L1",null,null,null,19.466750549602757,135.44018052175076,796.15024558635935,null,null,3000.7965785419892,null,null,null,null,null,null,null,876,"L1",{"$f":"1+Y16","v":4},"BOURGS","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,"PRLTRT",{"$f":"1+BC17","v":5},"L2"]
[null,null,null,"PRLTRT",{"$f":"1+E18","v":5},"L2",null,null,null,8.664977700043007,25.923479525405089,261.49814567924301,null,8.8224587940090906,null,null,null,null,null,null,null,null,8766,"L2",{"$f":"1+Y18","v":5},"PRLTRT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DPNDNT",{"$f":"1+BC18","v":6},"L3"]
[null,null,null,"DPNDNT",{"$f":"1+E19","v":6},"L3",null,null,null,5.6760794132879801E-2,-4.3597883854186072,-8.0777469560542006,null,-0.73669054364324693,-5.9261109680138357,null,null,null,null,null,null,null,100,"L3",{"$f":"1+Y19","v":6},"DPNDNT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GOVERNANCE","LOCAL",{"$f":"1+BC19","v":7},"G1"]
[null,null,"GOVERNANCE","LOCAL",{"$f":"1+E20","v":7},"G1",null,null,null,-4.4649592956619834E-2,0.42913539393237393,0.13640285216245066,null,-6.6837596652901281,-54.942093108232925,null,null,null,null,null,null,null,null,"G1",{"$f":"1+Y20","v":7},"LOCAL","GOVERNANCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NATIONAL",{"$f":"1+BC21","v":8},"G2"]
[null,null,null,"NATIONAL",{"$f":"1+E22","v":8},"G2",null,null,null,-1.5158248857944619E-2,1.3513534540047312,2.9735487969770089,null,-10.178268816757059,-80.07931206284411,null,null,null,null,null,null,null,null,"G2",{"$f":"1+Y22","v":8},"NATIONAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BANKING","CMRCL",{"$f":"1+BC22","v":9},"FI"]
[null,null,"BANKING","CMRCL",{"$f":"1+E23","v":9},"FI",null,null,null,-4.3636979802985486E-3,-0.13061864013447205,-0.34505432403803082,null,-1.1563960906554227,-4.0812142895447296,null,null,null,null,null,null,null,null,"FI",9,"CMRCL","BANKING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RETAIL",{"$f":"1+BC24","v":10},"FL"]
[null,null,null,"RETAIL",{"$f":"1+E25","v":10},"FL",null,null,null,-6.8342676657066961E-2,-3.1325275320679795,-9.6608253631516394,null,4.9184393255025015E-2,-0.78374618730571233,null,null,null,null,null,null,null,null,"FL",10,"RETAIL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GOVT",{"$f":"1+BC25","v":11},"FG"]
[null,null,null,"GOVT",{"$f":"1+E26","v":11},"FG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FG",11,"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",{"$f":"1+I29","v":1},{"$f":"1+J29","v":2},{"$f":"1+K29","v":3},null,{"$f":"1+L29","v":4},{"$f":"1+N29","v":5},{"$f":"1+O29","v":6}]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,"LOCAL","NATIONAL"]
[null,null,null,null,null,null,null,null,"0",{"$f":"1+I31","v":1},{"$f":"1+J31","v":2},{"$f":"1+K31","v":3},null,{"$f":"1+L31","v":4},{"$f":"1+N31","v":5},{"$f":"1+O31","v":6},null,7,8]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,"G1","G2"]
[null,null,null,null,null,null,"V >",null,1,0.1,0.33333333333333331,1,null,1,1,1,null,1,1,null,null,null,{"$f":"I33*(-I41-I59-I77)","v":-271197.08252200478},"    < Y00"]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,"G1","G2"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6,null,7,8]
[null,null,"State",null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,"LOCAL","NATIONAL",null,"CMRCL","RETAIL","GOVT"]
[null,null,"Variables >",null,null,null,null,null,"0",1,2,3,null,4,5,6,null,7,8,null,9,10,11]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,"G1","G2",null,"FI","FL","FG"]
[null,null,null,null,null,null,"A >",null,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,null,null,"g"]
[]
[null,null,null,null,"0","0",null,null,90399.027507334933,-333.3333333333332,-750,-1066.6666666666667,null,-292,-2922,-33.333333333333336,null,0,0,null,0,0,0,"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",null,null,-23728.10034543756,100,200,266.66666666666669,null,6.666666666666667,200,0,null,170.84227777986203,284.73712963310345,null,0,0,0,"I1",1,"CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",null,null,-20727.643438781099,83.333333333333329,100,233.33333333333334,null,10,200,0,null,149.23896581494481,248.7316096915747,null,0,0,0,"I2",2,"GENERAL"]
[null,null,null,"NON_DUR",3,"I3",null,null,-17963.086623160114,66.666666666666671,150,166.66666666666666,null,6.666666666666667,200,0,null,129.33416897699993,215.5569482949999,null,0,0,0,"I3",3,"NON_DUR"]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",null,null,-19052.772442689798,76.441761008876725,228.58613418973684,332.02206696804905,null,260.35749008496362,66.152061794622767,0,null,2331.2507459745443,3885.417909957574,null,-100271.53243584051,-106245.46342487201,0,"L1",4,"BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",null,null,-3956.3710893094299,4.3252872751174243,59.61182940966475,53.206392693184121,null,1.7472309133411923,2189.7851174919797,0,null,486.68072563249046,811.13454272081742,null,-11141.281381760055,0,0,"L2",5,"PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",null,null,-547.08094635084274,0.43252872751174248,5.9611829409664763,5.3206392693184128,null,0.33333333333333331,6.666666666666667,33.333333333333336,null,-410.31070976313202,-683.85118293855339,null,0,0,0,"L3",6,"DPNDNT"]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",null,null,-1548.7268678692037,0.61776225814773789,0.77868912736387141,1.9366994989809134,null,2.2941187767625224,21.852361262888309,0,null,-3097.4537357384083,0,null,0,0,0,"G1",7,"LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",null,null,-2358.9892242264509,0.93078038753510628,0.91591541039639779,2.7296438167112975,null,3.5170215738154655,33.335083723933145,0,null,166.66666666666666,-4884.6451151195688,null,0,0,0,"G2",8,"NATIONAL"]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E51","v":9},"FI",null,null,-264.25626259223498,0.11432333669821647,0.38761617131458892,0.53677809575194313,null,0.39955097828171615,2.1132807950528383,0,null,37.750894656031768,62.918157760052964,null,111412.81381760056,0,0,"FI",9,"CMRCL","BANKING"]
[null,null,null,"RETAIL",{"$f":"1+E53","v":10},"FL",null,null,-252.0000000000085,0.47089033944636222,3.7586327505571084,4.2477796580042417,null,1.7921006168801702E-2,2.0954282648563498,0,null,36,60,null,0,106245.46342487201,0,"FL",10,"RETAIL"]
[null,null,null,"GOVT",{"$f":"1+E54","v":11},"FG",null,null,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,"FG",11,"GOVT"]
[]
[null,null,null,null,null,null,"B >",null,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,null,null,"g"]
[]
[null,null,null,null,"0","0",null,null,90399.027507334933,-333.3333333333332,-750,-1066.6666666666667,null,-292,-2922,-33.333333333333336,null,0,0,null,0,0,0,"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",null,null,-23728.10034543756,100,200,266.66666666666669,null,6.666666666666667,200,0,null,170.84227777986203,284.73712963310345,null,0,0,0,"I1",1,"CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",null,null,-20727.643438781099,83.333333333333329,100,233.33333333333334,null,10,200,0,null,149.23896581494481,248.7316096915747,null,0,0,0,"I2",2,"GENERAL"]
[null,null,null,"NON_DUR",3,"I3",null,null,-17963.086623160114,66.666666666666671,150,166.66666666666666,null,6.666666666666667,200,0,null,129.33416897699993,215.5569482949999,null,0,0,0,"I3",3,"NON_DUR"]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",null,null,-19052.772442689798,76.441761008876725,228.58613418973684,332.02206696804905,null,260.35749008496362,66.152061794622767,0,null,2331.2507459745443,3885.417909957574,null,-100271.53243584051,-106245.46342487201,0,"L1",4,"BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",null,null,-3956.3710893094299,4.3252872751174243,59.61182940966475,53.206392693184121,null,1.7472309133411923,2189.7851174919797,0,null,486.68072563249046,811.13454272081742,null,-11141.281381760055,0,0,"L2",5,"PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",null,null,-547.08094635084274,0.43252872751174248,5.9611829409664763,5.3206392693184128,null,0.33333333333333331,6.666666666666667,33.333333333333336,null,-410.31070976313202,-683.85118293855339,null,0,0,0,"L3",6,"DPNDNT"]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",null,null,-1548.7268678692037,0.61776225814773789,0.77868912736387141,1.9366994989809134,null,2.2941187767625224,21.852361262888309,0,null,-3097.4537357384083,0,null,0,0,0,"G1",7,"LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",null,null,-2358.9892242264509,0.93078038753510628,0.91591541039639779,2.7296438167112975,null,3.5170215738154655,33.335083723933145,0,null,166.66666666666666,-4884.6451151195688,null,0,0,0,"G2",8,"NATIONAL"]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E69","v":9},"FI",null,null,-264.25626259223498,0.11432333669821647,0.38761617131458892,0.53677809575194313,null,0.39955097828171615,2.1132807950528383,0,null,37.750894656031768,62.918157760052964,null,111412.81381760056,0,0,"FI",9,"CMRCL","BANKING"]
[null,null,null,"RETAIL",{"$f":"1+E71","v":10},"FL",null,null,-252.0000000000085,0.47089033944636222,3.7586327505571084,4.2477796580042417,null,1.7921006168801702E-2,2.0954282648563498,0,null,36,60,null,0,106245.46342487201,0,"FL",10,"RETAIL"]
[null,null,null,"GOVT",{"$f":"1+E72","v":11},"FG",null,null,null,0,0,0,null,0,0,0,null,0,0,null,0,0,0,"FG",11,"GOVT"]
[]
[null,null,null,null,null,null,"C >",null,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,null,null,"g"]
[]
[null,null,null,null,"0","0",null,null,90399.027507334933,-333.3333333333332,-750,-1066.6666666666667,null,-292,-2922,-33.333333333333336,null,0,0,null,0,0,0,"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",null,null,-23728.10034543756,100,200,266.66666666666669,null,6.666666666666667,200,0,null,170.84227777986203,284.73712963310345,null,0,0,0,"I1",1,"CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",null,null,-20727.643438781099,83.333333333333329,100,233.33333333333334,null,10,200,0,null,149.23896581494481,248.7316096915747,null,0,0,0,"I2",2,"GENERAL"]
[null,null,null,"NON_DUR",3,"I3",null,null,-17963.086623160114,66.666666666666671,150,166.66666666666666,null,6.666666666666667,200,0,null,129.33416897699993,215.5569482949999,null,0,0,0,"I3",3,"NON_DUR"]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",null,null,-19052.772442689798,76.441761008876725,228.58613418973684,332.02206696804905,null,260.35749008496362,66.152061794622767,0,null,2331.2507459745443,3885.417909957574,null,-100271.53243584051,-106245.46342487201,0,"L1",4,"BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",null,null,-3956.3710893094299,4.3252872751174243,59.61182940966475,53.206392693184121,null,1.7472309133411923,2189.7851174919797,0,null,486.68072563249046,811.13454272081742,null,-11141.281381760055,0,0,"L2",5,"PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",null,null,-547.08094635084274,0.43252872751174248,5.9611829409664763,5.3206392693184128,null,0.33333333333333331,6.666666666666667,33.333333333333336,null,-410.31070976313202,-683.85118293855339,null,0,0,0,"L3",6,"DPNDNT"]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",null,null,-1548.7268678692037,0.61776225814773789,0.77868912736387141,1.9366994989809134,null,2.2941187767625224,21.852361262888309,0,null,-3097.4537357384083,0,null,0,0,0,"G1",7,"LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",null,null,-2358.9892242264509,0.93078038753510628,0.91591541039639779,2.7296438167112975,null,3.5170215738154655,33.335083723933145,0,null,166.66666666666666,-4884.6451151195688,null,0,0,0,"G2",8,"NATIONAL"]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E87","v":9},"FI",null,null,-264.25626259223498,0.11432333669821647,0.38761617131458892,0.53677809575194313,null,0.39955097828171615,2.1132807950528383,0,null,37.750894656031768,62.918157760052964,null,111412.81381760056,0,0,"FI",9,"CMRCL","BANKING"]
[null,null,null,"RETAIL",{"$f":"1+E89","v":10},"FL",null,null,-252.0000000000085,0.47089033944636222,3.7586327505571084,4.2477796580042417,null,1.7921006168801702E-2,2.0954282648563498,0,null,36,60,null,0,106245.46342487201,0,"FL",10,"RETAIL"]
[null,null,null,"GOVT",{"$f":"1+E90","v":11},"FG",null,null,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,"FG",11,"GOVT"]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,"G1","G2",null,"F1","F2","F2"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6,null,7,8,null,9,10,11]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,"LOCAL","NATIONAL",null,"CMRCL","RETAIL","GOVT",null,null,"g"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,4,5,6,null,null,null,null,9,10,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"L1","L2","L3",null,null,null,null,"F1","F2","F2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,-840.927532640457,-7321.0841766426347,-100,null,null,null,null,6,6,0,"    < Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F1","F2","F2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,10,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COMMERCIAL","RETAIL","GOVT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,10,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F1","F2","F2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,"k"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"0","0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158187.294240613,0,0,"I1",1,"CAPITAL","INDUSTRIES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138184.22760643042,0,0,"I2",2,"GENERAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119753.86016388882,0,0,"I3",3,"NON_DUR"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"L1",4,"BOURGS","HOUSEHOLDS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,396825.39682539686,0,"L2",5,"PRLTRT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"L3",6,"DPNDNT"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"G1",7,"LOCAL","GOVERNANCE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"G2",8,"NATIONAL"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-416125.38201093226,0,0,"FI",9,"CMRCL","BANKING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-396825.39682539686,0,"FL",10,"RETAIL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"FG",11,"GOVT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FI","FL","FG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,10,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COMMERCIAL","RETAIL","GOVT",null,null,"k"]

{"sheet":"Boundary","index":3,"n_rows":122,"n_cols":54,"rows_kept":122,"cut":false,"hidden":false,"merged":[[5,12,5,15],[5,8,5,11]]}
[]
[]
[]
[null,null,"Boundary"]
[null,null,"Conditions >"]
[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,"0",{"$f":"1+I9","v":1},{"$f":"1+J9","v":2},{"$f":"1+K9","v":3},null,{"$f":"1+L9","v":4},{"$f":"1+N9","v":5},{"$f":"1+O9","v":6}]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,"U >",null,null,null,null,null,null,null,null,null,null,null,null,null,"Z",null,"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","0"]
[null,null,null,null,"0","0",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,null,null,null,null,null,null,null,null,null,null,null,"INDUSTRIES","CAPITAL",{"$f":"1+BA12","v":1},"I1"]
[null,null,"INDUSTRIES","CAPITAL",{"$f":"1+E13","v":1},"I1",null,null,null,984.60289711896189,8511.0480067534772,42087.238842184845,null,1412.3149201485262,75957.224810477201,null,null,null,null,null,1114.6028971189619,null,null,"I1",{"$f":"1+Y13","v":1},"CAPITAL","INDUSTRIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GENERAL",{"$f":"1+BA13","v":2},"I2"]
[null,null,null,"GENERAL",{"$f":"1+E14","v":2},"I2",null,null,null,858.4507575422532,7485.0187126471083,36643.441213909042,null,1217.1674433785124,66061.09316876762,null,null,null,null,null,8335.0187126471083,null,null,"I2",{"$f":"1+Y14","v":2},"GENERAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NON_DUR",{"$f":"1+BA14","v":3},"I3"]
[null,null,null,"NON_DUR",{"$f":"1+E15","v":3},"I3",null,null,null,738.63973751896151,6363.4321931506183,31567.682549040954,null,1050.971725146341,56643.432972960218,null,null,null,null,null,35267.682549040954,null,null,"I3",{"$f":"1+Y15","v":3},"NON_DUR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOUSEHOLDS","BOURGS",{"$f":"1+BA15","v":4},"L1"]
[null,null,"HOUSEHOLDS","BOURGS",{"$f":"1+E16","v":4},"L1",null,null,null,19.466750549602757,135.44018052175076,796.15024558635935,null,null,3000.7965785419892,null,null,null,null,null,null,null,876,"L1",{"$f":"1+Y16","v":4},"BOURGS","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,"PRLTRT",{"$f":"1+BA17","v":5},"L2"]
[null,null,null,"PRLTRT",{"$f":"1+E18","v":5},"L2",null,null,null,8.664977700043007,25.923479525405089,261.49814567924301,null,8.8224587940090906,null,null,null,null,null,null,null,null,8766,"L2",{"$f":"1+Y18","v":5},"PRLTRT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DPNDNT",{"$f":"1+BA18","v":6},"L3"]
[null,null,null,"DPNDNT",{"$f":"1+E19","v":6},"L3",null,null,null,5.6760794132879801E-2,-4.3597883854186072,-8.0777469560542006,null,-0.73669054364324693,-5.9261109680138357,null,null,null,null,null,null,null,100,"L3",{"$f":"1+Y19","v":6},"DPNDNT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GOVERNANCE","LOCAL",{"$f":"1+BA19","v":7},"G1"]
[null,null,"GOVERNANCE","LOCAL",{"$f":"1+E20","v":7},"G1",null,null,null,-4.4649592956619834E-2,0.42913539393237393,0.13640285216245066,null,-6.6837596652901281,-54.942093108232925,null,null,null,null,null,null,null,null,"G1",{"$f":"1+Y20","v":7},"LOCAL","GOVERNANCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NATIONAL",{"$f":"1+BA21","v":8},"G2"]
[null,null,null,"NATIONAL",{"$f":"1+E22","v":8},"G2",null,null,null,-1.5158248857944619E-2,1.3513534540047312,2.9735487969770089,null,-10.178268816757059,-80.07931206284411,null,null,null,null,null,null,null,null,"G2",{"$f":"1+Y22","v":8},"NATIONAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BANKING","CMRCL",{"$f":"1+BA22","v":9},"FI"]
[null,null,"BANKING","CMRCL",{"$f":"1+E23","v":9},"FI",null,null,null,-4.3636979802985486E-3,-0.13061864013447205,-0.34505432403803082,null,-1.1563960906554227,-4.0812142895447296,null,null,null,null,null,null,null,null,"FI",9,"CMRCL","BANKING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RETAIL",{"$f":"1+BA24","v":10},"FL"]
[null,null,null,"RETAIL",{"$f":"1+E25","v":10},"FL",null,null,null,-6.8342676657066961E-2,-3.1325275320679795,-9.6608253631516394,null,4.9184393255025015E-2,-0.78374618730571233,null,null,null,null,null,null,null,null,"FL",10,"RETAIL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GOVT",{"$f":"1+BA25","v":11},"FG"]
[null,null,null,"GOVT",{"$f":"1+E26","v":11},"FG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FG",11,"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,0,1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,"LOCAL","NATIONAL"]
[null,null,null,null,null,null,null,null,0,1,2,3,null,4,5,6,null,7,8]
[null,null,null,null,null,null,null,null,0,"I1","I2","I3",null,"L1","L2","L3",null,"G1","G2"]
[null,null,null,null,null,null,"V >",null,1,0.1,0.33333333333333331,1,null,1,1,1,null,1,1,null,null,null,-271197.08252200478,"    < Y00"]
[null,null,null,null,null,null,null,null,0,"I1","I2","I3",null,"L1","L2","L3",null,"G1","G2"]
[null,null,null,null,null,null,null,null,0,1,2,3,null,4,5,6,null,7,8]
[null,null,"State",null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,"LOCAL","NATIONAL",null,"CMRCL","RETAIL","GOVT"]
[null,null,"Variables >",null,null,null,null,null,0,1,2,3,null,4,5,6,null,7,8,null,9,10,11]
[null,null,null,null,null,null,null,null,0,"I1","I2","I3",null,"L1","L2","L3",null,"G1","G2",null,"FI","FL","FG"]
[null,null,null,null,null,null,"A >",null,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,null,null,"g"]
[]
[null,null,null,null,"0","0",null,null,90399.027507334933,-333.08099508338773,-749.41704049138821,-1065.8195324452713,null,-292,-2922,-33.333333333333336,null,0,0,null,0,0,0,"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",null,null,-23817.104927963257,100.25143690539967,200.67391107136999,267.81408001479002,null,6.6543940780774111,192.85468085232537,0,null,170.84227777986203,284.73712963310345,null,0,0,0,"I1",1,"CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",null,null,-20805.205331528443,83.550742260214165,100.58295935519898,234.32615705687471,null,9.989104449454878,193.76712889538496,0,null,149.23896581494481,248.7316096915747,null,0,0,0,"I2",2,"GENERAL"]
[null,null,null,"NON_DUR",3,"I3",null,null,-18029.93765383643,66.852067369908241,150.4972560116955,167.51380088806235,null,6.6571291885380859,194.63800495765753,0,null,129.33416897699993,215.5569482949999,null,0,0,0,"I3",3,"NON_DUR"]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",null,null,-19144.015599477705,76.471244466518812,228.6629713734591,332.14980069137863,null,260.52459821658942,65.995836191065024,0,null,2331.2507459745443,3885.417909957574,null,-111152.15156954475,-106191.44841805256,0,"L1",4,"BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",null,null,-3997.0588882960133,4.4012504105254822,59.807529153080637,53.527977238257961,null,1.7574730660892337,2216.4152587575441,0,null,486.68072563249046,811.13454272081742,null,-11552.452052993765,0,0,"L2",5,"PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",null,null,-503.46272616438051,0.31102828811238276,5.6479322837783146,4.8064318271149507,null,0.31615274946460004,5.7474050761901321,33.333333333333336,null,-410.31070976313202,-683.85118293855339,null,0,0,0,"L3",6,"DPNDNT"]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",null,null,-1425.1588662460001,0.27320006038247935,-0.10960793143414149,0.47855762756888853,null,2.2454190249442894,19.24912193436942,0,null,-3097.4537357384083,0,null,0,0,0,"G1",7,"LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",null,null,-2170.7714541921578,0.40595675605889886,-0.43710156152241592,0.50866560323170862,null,3.4428417491010745,29.369491710122368,0,null,166.66666666666666,-4884.6451151195688,null,0,0,0,"G2",8,"NATIONAL"]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E51","v":9},"FI",null,null,-273.56039440931147,0.13568618356103027,0.44264085663640523,0.62699012782326768,null,0.4025619984035968,2.2739874207227344,0,null,37.750894656031768,62.918157760052964,null,122704.6036225385,0,0,"FI",9,"CMRCL","BANKING"]
[null,null,null,"RETAIL",{"$f":"1+E53","v":10},"FL",null,null,-232.75166522121873,0.4170614754061715,3.6200907708469203,4.020434588092173,null,1.0325479337438674E-2,1.6890842046180536,0,null,36,60,null,0,106191.44841805256,0,"FL",10,"RETAIL"]
[null,null,null,"GOVT",{"$f":"1+E54","v":11},"FG",null,null,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,"FG",11,"GOVT"]
[]
[null,null,null,null,null,null,"B >",null,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,null,null,"g"]
[]
[null,null,null,null,"0","0",null,null,90399.027507334933,-333.07800918262558,-749.41675931343127,-1065.8194414527604,null,-292,-2922,-33.333333333333336,null,0,0,null,0,0,0,"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",null,null,-23817.094620837637,100.25046901919877,200.67426563640223,267.81425198515359,null,6.6544001359032015,192.85478275380905,0,null,170.84227777986203,284.73712963310345,null,0,0,0,"I1",1,"CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",null,null,-20805.195059539627,83.549886843338783,100.58323876721357,234.32629306358857,null,9.9891092655902103,193.76719311725884,0,null,149.23896581494481,248.7316096915747,null,0,0,0,"I2",2,"GENERAL"]
[null,null,null,"NON_DUR",3,"I3",null,null,-18029.926372157872,66.851567856469714,150.49742767237871,167.51389188057311,null,6.6571324627209512,194.63801406871326,0,null,129.33416897699993,215.5569482949999,null,0,0,0,"I3",3,"NON_DUR"]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",null,null,-19144.00158511044,76.471111708868293,228.66308329332125,332.14985298276753,null,260.52456404600298,65.995920935234054,0,null,2331.2507459745443,3885.417909957574,null,-111144.40405877666,-106245.46342487201,0,"L1",4,"BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",null,null,-3997.054912239123,4.4015919395381911,59.807519534504664,53.5279733652891,null,1.7574729398573798,2216.413922190869,0,null,486.68072563249046,811.13454272081742,null,-11560.239720127724,0,0,"L2",5,"PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",null,null,-503.46877005987858,0.31137033237843548,5.6480487448682499,4.8065044143317106,null,0.31615517346620897,5.7475345733169778,33.333333333333336,null,-410.31070976313202,-683.85118293855339,null,0,0,0,"L3",6,"DPNDNT"]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",null,null,-1425.1746011329924,0.27415648861221364,-0.10930757481720549,0.47874777687435044,null,2.2454253747428141,19.249461236619329,0,null,-3097.4537357384083,0,null,0,0,0,"G1",7,"LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",null,null,-2170.795398123736,0.40741329886456901,-0.43664455809197744,0.50895497912919019,null,3.4428514124631664,29.370008062144393,0,null,166.66666666666666,-4884.6451151195688,null,0,0,0,"G2",8,"NATIONAL"]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E69","v":9},"FI",null,null,-273.56497695568919,0.13560048845864583,0.44270734677841861,0.62704405358050819,null,0.40256379919490404,2.2740836405862686,0,null,37.750894656031768,62.918157760052964,null,122704.64377890438,0,0,"FI",9,"CMRCL","BANKING"]
[null,null,null,"RETAIL",{"$f":"1+E71","v":10},"FL",null,null,-232.7512111779271,0.41704200343810988,3.6200684973980115,4.0204319140312927,null,1.0325390058312857E-2,1.6890794214490854,0,null,36,60,null,0,106245.46342487201,0,"FL",10,"RETAIL"]
[null,null,null,"GOVT",{"$f":"1+E72","v":11},"FG",null,null,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,"FG",11,"GOVT"]
[]
[null,null,null,null,null,null,"C >",null,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,null,null,"g"]
[]
[null,null,null,null,"0","0",null,null,90399.027507334933,-333.07304612122454,-749.41641038536545,-1065.8193449711034,null,-292,-2922,-33.333333333333336,null,0,0,null,0,0,0,"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",null,null,-23817.085333963823,100.24646935575211,200.67468760252251,267.81443555229623,null,6.6544078914725677,192.85485467784287,0,null,170.84227777986203,284.73712963310345,null,0,0,0,"I1",1,"CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",null,null,-20805.185588639484,83.546545115038825,100.5835774206404,234.32643826642212,null,9.9891155299025556,193.76722962786286,0,null,149.23896581494481,248.7316096915747,null,0,0,0,"I2",2,"GENERAL"]
[null,null,null,"NON_DUR",3,"I3",null,null,-18029.91556534094,66.849365626483149,150.49763067184165,167.51398836223049,null,6.657136900082131,194.63799508694899,0,null,129.33416897699993,215.5569482949999,null,0,0,0,"I3",3,"NON_DUR"]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",null,null,-19143.987556679047,76.470260201098455,228.66321410016658,332.14990677414539,null,260.52452638603597,65.996006238256342,0,null,2331.2507459745443,3885.417909957574,null,-111128.08284927031,-106245.46342487201,0,"L1",4,"BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",null,null,-3997.0509028470719,4.4021690064605936,59.807508154900134,53.527969265454679,null,1.7574728189459672,2216.4127149800447,0,null,486.68072563249046,811.13454272081742,null,-11566.992799604517,0,0,"L2",5,"PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",null,null,-503.47461353943402,0.31236379411068754,5.6481526535010431,4.8065747990425276,null,0.3161575241118052,5.7476601327122836,33.333333333333336,null,-410.31070976313202,-683.85118293855339,null,0,0,0,"L3",6,"DPNDNT"]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",null,null,-1425.1897476130559,0.27699979532458269,-0.10904259948065277,0.47893147931114233,null,2.2454315093047108,19.24978903296287,0,null,-3097.4537357384083,0,null,0,0,0,"G1",7,"LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",null,null,-2170.8184454517063,0.41174448502588906,-0.43624144671172782,0.50923453165588517,null,3.4428607479242515,29.370506879636739,0,null,166.66666666666666,-4884.6451151195688,null,0,0,0,"G2",8,"NATIONAL"]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E87","v":9},"FI",null,null,-273.56919231256347,0.13538251502657053,0.44274766384636871,0.62709390586996216,null,0.40256546400503795,2.2741725897800062,0,null,37.750894656031768,62.918157760052964,null,122695.07564887483,0,0,"FI",9,"CMRCL","BANKING"]
[null,null,null,"RETAIL",{"$f":"1+E89","v":10},"FL",null,null,-232.75056094779691,0.4172748734327833,3.6200317160750957,4.0204270647813258,null,1.0325228214938236E-2,1.6890707539530312,0,null,36,60,null,0,106245.46342487201,0,"FL",10,"RETAIL"]
[null,null,null,"GOVT",{"$f":"1+E90","v":11},"FG",null,null,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,"FG",11,"GOVT"]
[null,null,null,null,null,null,null,null,0,"I1","I2","I3",null,"L1","L2","L3",null,"G1","G2",null,"F1","F2","F2"]
[null,null,null,null,null,null,null,null,0,1,2,3,null,4,5,6,null,7,8,null,9,10,11]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,"LOCAL","NATIONAL",null,"CMRCL","RETAIL","GOVT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,4,5,6,null,null,null,null,9,10,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"L1","L2","L3",null,null,null,null,"F1","F2","F2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,-841.42595628315075,-7401.9225492784108,-100,null,null,null,null,6.1762480332194354,6.1741632068645114,0,"    < Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F1","F2","F2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,10,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COMMERCIAL","RETAIL","GOVT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,10,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F1","F2","F2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,"k"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1064.6882748455478,2.0372681319713603E-12,0,"0","0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175394.44161509516,0,0,"I1",1,"CAPITAL","INDUSTRIES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153204.08273229812,0,0,"I2",2,"GENERAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132766.1609892275,0,0,"I3",3,"NON_DUR"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"L1",4,"BOURGS","HOUSEHOLDS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,398374.96790629945,0,"L2",5,"PRLTRT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-23.22383318426208,0,"L3",6,"DPNDNT"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-59.400559025565549,0,0,"G1",7,"LOCAL","GOVERNANCE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-90.37099968124474,0,0,"G2",8,"NATIONAL"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-460150.22550306836,0,0,"FI",9,"CMRCL","BANKING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-398351.74407311517,0,"FL",10,"RETAIL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"FG",11,"GOVT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FI","FL","FG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,10,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COMMERCIAL","RETAIL","GOVT",null,null,"k"]

{"sheet":"Utility","index":4,"n_rows":60,"n_cols":27,"rows_kept":60,"cut":false,"hidden":false,"merged":[[5,9,5,11],[5,13,5,15],[59,9,59,11],[59,13,59,15]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"INDUSTRIES",null,null,null,"HOUSEHOLDS"]
[]
[null,null,"Utility",null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT"]
[null,null,"Tradeoffs >",null,null,null,"U >",null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,null,{"$f":"PSIU!I11","v":12203433.13984623},{"$f":"-SUM(J13:J27)","v":-3724.3522641264644},{"$f":"-SUM(K13:K27)","v":-30850.038839535784},{"$f":"-SUM(L13:L27)","v":-146608.71987044727},null,{"$f":"-SUM(N13:N27)","v":-3705.1446604611465},{"$f":"-SUM(O13:O27)","v":-202880.81250485263},{"$f":"-SUM(P13:P27)","v":0}]
[null,null,null,null,null,null,"u",null,null,null,"Z",null,null,null,"t",null,null,null,null,null,"Z",null,"t"]
[null,null,null,null,"0","0",{"$f":"Zeta!G13","v":-26538728.313890573},null,{"$f":"PSIU!I13","v":-2245306.2240631562},{"$f":"U14","v":1114.6028971189619},{"$f":"U15","v":8335.0187126471083},{"$f":"U16","v":35267.682549040954},null,{"$f":"W18","v":876},{"$f":"W19","v":8766},{"$f":"W20","v":100},"0","0",null,null,null,null,null,"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"Zeta!G14","v":10044406.722248575},null,{"$f":"PSIU!I14","v":-3773950.0096622519},{"$f":"Boundary!J14","v":984.60289711896189},{"$f":"Boundary!K14","v":8511.0480067534772},{"$f":"Boundary!L14","v":42087.238842184845},null,{"$f":"Boundary!N14","v":1412.3149201485262},{"$f":"Boundary!O14","v":75957.224810477201},{"$f":"Boundary!P14","v":0},1,"I1","CAPITAL",null,{"$f":"Boundary!U14","v":1114.6028971189619},null,null,1,"I1","CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",{"$f":"Zeta!G15","v":8746040.7546878289},null,{"$f":"PSIU!I15","v":-3285910.1294942964},{"$f":"Boundary!J15","v":858.4507575422532},{"$f":"Boundary!K15","v":7485.0187126471083},{"$f":"Boundary!L15","v":36643.441213909042},null,{"$f":"Boundary!N15","v":1217.1674433785124},{"$f":"Boundary!O15","v":66061.09316876762},{"$f":"Boundary!P15","v":0},2,"I2","GENERAL",null,{"$f":"Boundary!U15","v":8335.0187126471083},null,null,2,"I2","GENERAL"]
[null,null,null,"NON_DUR",3,"I3",{"$f":"Zeta!G16","v":7510489.2629364431},null,{"$f":"PSIU!I16","v":-2821194.0135010681},{"$f":"Boundary!J16","v":738.63973751896151},{"$f":"Boundary!K16","v":6363.4321931506183},{"$f":"Boundary!L16","v":31567.682549040954},null,{"$f":"Boundary!N16","v":1050.971725146341},{"$f":"Boundary!O16","v":56643.432972960218},{"$f":"Boundary!P16","v":0},3,"I3","NON_DUR",null,{"$f":"Boundary!U16","v":35267.682549040954},null,null,3,"I3","NON_DUR"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Z"]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"Zeta!G18","v":195084.21068050794},null,{"$f":"PSIU!I18","v":-71141.545271236973},{"$f":"Boundary!J18","v":19.466750549602757},{"$f":"Boundary!K18","v":135.44018052175076},{"$f":"Boundary!L18","v":796.15024558635935},null,{"$f":"U18","v":-841.42595628315075},{"$f":"Boundary!O18","v":3000.7965785419892},{"$f":"Boundary!P18","v":0},4,"L1","BOURGS",null,{"$f":"Boundary!N33*Boundary!N97","v":-841.42595628315075},null,{"$f":"Boundary!W18","v":876},4,"L1","BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",{"$f":"Zeta!G19","v":69567.654787161577},null,{"$f":"PSIU!I19","v":-18282.516942450413},{"$f":"Boundary!J19","v":8.664977700043007},{"$f":"Boundary!K19","v":25.923479525405089},{"$f":"Boundary!L19","v":261.49814567924301},null,{"$f":"Boundary!N19","v":8.8224587940090906},{"$f":"U19","v":-7401.9225492784108},{"$f":"Boundary!P19","v":0},5,"L2","PRLTRT",null,{"$f":"Boundary!O33*Boundary!O97","v":-7401.9225492784108},null,{"$f":"Boundary!W19","v":8766},5,"L2","PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",{"$f":"Zeta!G20","v":-2048.1984582510945},null,{"$f":"PSIU!I20","v":941.83310695112561},{"$f":"Boundary!J20","v":5.6760794132879801E-2},{"$f":"Boundary!K20","v":-4.3597883854186072},{"$f":"Boundary!L20","v":-8.0777469560542006},null,{"$f":"Boundary!N20","v":-0.73669054364324693},{"$f":"Boundary!O20","v":-5.9261109680138357},{"$f":"U20","v":-100},6,"L3","DPNDNT",null,{"$f":"Boundary!P33*Boundary!P97","v":-100},null,{"$f":"Boundary!W20","v":100},6,"L3","DPNDNT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Z"]
[null,null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"Zeta!G22","v":-8991.3500039042665},null,{"$f":"PSIU!I22","v":4134.5364145489511},{"$f":"Boundary!J22","v":-4.4649592956619834E-2},{"$f":"Boundary!K22","v":0.42913539393237393},{"$f":"Boundary!L22","v":0.13640285216245066},null,{"$f":"Boundary!N22","v":-6.6837596652901281},{"$f":"Boundary!O22","v":-54.942093108232925},{"$f":"Boundary!P22","v":0},7,"G1","LOCAL",null,null,null,null,7,"G1","LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",{"$f":"Zeta!G23","v":-13285.012584741289},null,{"$f":"PSIU!I23","v":6108.9122629530748},{"$f":"Boundary!J23","v":-1.5158248857944619E-2},{"$f":"Boundary!K23","v":1.3513534540047312},{"$f":"Boundary!L23","v":2.9735487969770089},null,{"$f":"Boundary!N23","v":-10.178268816757059},{"$f":"Boundary!O23","v":-80.07931206284411},{"$f":"Boundary!P23","v":0},8,"G2","NATIONAL",null,null,null,null,8,"G2","NATIONAL"]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E23","v":9},"FI",{"$f":"Zeta!G25","v":-1485.2687141680933},null,{"$f":"PSIU!I25","v":682.97837159622873},-4.3636979802985486E-3,-0.13061864013447205,-0.34505432403803082,null,-1.1563960906554227,-4.0812142895447296,{"$f":"Boundary!P25","v":0},9,"FI","CMRCL",null,null,null,null,9,"FI","CMRCL","BANKING"]
[null,null,null,"RETAIL",{"$f":"1+E25","v":10},"FL",{"$f":"Zeta!G26","v":-1050.4616888761559},null,{"$f":"PSIU!I26","v":483.03893218050075},-6.8342676657066961E-2,-3.1325275320679795,-9.6608253631516394,null,4.9184393255025015E-2,-0.78374618730571233,{"$f":"Boundary!P26","v":0},10,"FL","RETAIL",null,null,null,null,10,"FL","RETAIL"]
[null,null,null,"GOVT",{"$f":"1+E26","v":11},"FG",{"$f":"Zeta!G27","v":0},null,0,0,0,0,null,0,0,0,11,"FG","GOVT",null,null,null,null,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",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,"U >",null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,{"$f":"SUM(Zeta!G14:G27)","v":26538728.313890573},null,{"$f":"SUM(I14:I27)","v":-9958126.9157830738},{"$f":"SUM(J14:J27)","v":2609.7493670075028},{"$f":"SUM(K14:K27)","v":22515.020126888674},{"$f":"SUM(L14:L27)","v":111341.03732140634},null,{"$f":"SUM(N14:N27)-N18","v":3670.5706167442972},{"$f":"SUM(O14:O27)-O19","v":201516.73505413104},{"$f":"SUM(P14:P27)-P20","v":0}]
[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,"Binary",null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT"]
[null,null,"Integers >",null,null,null,"H >",null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[]
[null,null,null,null,null,null,"h"]
[null,null,null,null,"0","0",null,null,null,{"$f":"IF(J13<>0,1,0)","v":1},1,1,null,0,0,0,"0","0",null,"INDUSTRIES"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"J41-I42","v":6},null,{"$f":"-SUM(J42:P42)","v":-5},1,1,1,null,{"$f":"IF(N14<>0,1,0)","v":1},1,0,1,"I1","CAPITAL"]
[null,null,null,"GENERAL",2,"I2",{"$f":"K41-I43","v":6},null,{"$f":"-SUM(J43:P43)","v":-5},1,1,1,null,1,1,0,2,"I2","GENERAL"]
[null,null,null,"NON_DUR",3,"I3",{"$f":"L41-I44","v":6},null,{"$f":"-SUM(J44:P44)","v":-5},1,1,1,null,1,1,0,3,"I3","NON_DUR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOUSEHOLDS"]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"N46-I46","v":3},null,{"$f":"-SUM(J46:P46)+N46","v":-4},{"$f":"IF(J18<>0,1,0)","v":1},1,1,null,-1,{"$f":"IF(O18<>0,1,0)","v":1},{"$f":"IF(P18<>0,1,0)","v":0},4,"L1","BOURGS"]
[null,null,null,"PRLTRT",5,"L2",{"$f":"O47-I47","v":3},null,{"$f":"-SUM(J47:P47)+O47","v":-4},1,1,1,null,1,-1,{"$f":"IF(P19<>0,1,0)","v":0},5,"L2","PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",{"$f":"P48-I48","v":5},null,{"$f":"-SUM(J48:P48)+P48","v":-5},1,1,1,null,{"$f":"IF(N20<>0,1,0)","v":1},{"$f":"IF(O20<>0,1,0)","v":1},0,6,"L3","DPNDNT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GOVERNANCE"]
[null,null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"-I50","v":5},null,{"$f":"-SUM(J50:P50)","v":-5},{"$f":"IF(J22<>0,1,0)","v":1},1,1,null,{"$f":"IF(N22<>0,1,0)","v":1},1,0,7,"G1","LOCAL"]
[null,null,null,"NATIONAL",8,"G2",{"$f":"-I51","v":5},null,{"$f":"-SUM(J51:P51)","v":-5},1,1,1,null,1,1,0,8,"G2","NATIONAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BANKING"]
[null,null,"BANKING","CMRCL",{"$f":"1+E51","v":9},"FI",{"$f":"-I53","v":5},null,{"$f":"-SUM(J53:P53)","v":-5},{"$f":"IF(J25<>0,1,0)","v":1},1,1,null,{"$f":"IF(N25<>0,1,0)","v":1},1,0,9,"FI","CMRCL"]
[null,null,null,"RETAIL",{"$f":"1+E53","v":10},"FL",{"$f":"-I54","v":5},null,{"$f":"-SUM(J54:P54)","v":-5},1,1,1,null,1,1,0,10,"FL","RETAIL"]
[null,null,null,"GOVT",{"$f":"1+E54","v":11},"FG",{"$f":"-I55","v":0},null,{"$f":"-SUM(J55:P55)","v":0},0,0,0,null,0,0,0,11,"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",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,null,"INDUSTRIES",null,null,null,"HOUSEHOLDS"]

{"sheet":"Rates","index":5,"n_rows":66,"n_cols":19,"rows_kept":66,"cut":false,"hidden":false,"merged":[[2,8,2,10],[2,12,2,14],[65,8,65,10],[65,12,65,14]]}
[]
[]
[null,null,null,null,null,null,null,null,"INDUSTRIES",null,null,null,"HOUSEHOLDS"]
[]
[null,null,null,"Markets >",null,null,null,{"$f":"-SUM(H11:H27)","v":-1.9213075574953109E-11},{"$f":"-SUM(I11:I27)","v":2.3591464231252246E-2},{"$f":"-SUM(J11:J27)","v":7.8955509818630532E-2},{"$f":"-SUM(K11:K27)","v":0.1364767894115495},null,{"$f":"-SUM(M11:M27)","v":-1.6088172460904104E-13},{"$f":"-SUM(N11:N27)","v":2.1138646388862981E-13},{"$f":"-SUM(O11:O27)","v":0}]
[null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,"Physical State",null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT"]
[null,null,"Variables >",null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,{"$f":"Boundary!I39+Boundary!I57+Boundary!I75","v":0},{"$f":"Boundary!J39+Boundary!J57+Boundary!J75","v":0},{"$f":"Boundary!K39+Boundary!K57+Boundary!K75","v":0},{"$f":"Boundary!L39+Boundary!L57+Boundary!L75","v":0},null,{"$f":"Boundary!N39+Boundary!N57+Boundary!N75","v":0},{"$f":"Boundary!O39+Boundary!O57+Boundary!O75","v":0},{"$f":"Boundary!P39+Boundary!P57+Boundary!P75","v":0}]
[]
[null,null,null,null,"0","0",null,{"$f":"Boundary!I41+Boundary!I59+Boundary!I77","v":271197.08252200478},{"$f":"Boundary!J41+Boundary!J59+Boundary!J77","v":-999.2320503872379},{"$f":"Boundary!K41+Boundary!K59+Boundary!K77","v":-2248.250210190185},{"$f":"Boundary!L41+Boundary!L59+Boundary!L77","v":-3197.4583188691349},null,{"$f":"Boundary!N41+Boundary!N59+Boundary!N77","v":-876},{"$f":"Boundary!O41+Boundary!O59+Boundary!O77","v":-8766},{"$f":"Boundary!P41+Boundary!P59+Boundary!P77","v":-100},"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",null,{"$f":"Boundary!I42+Boundary!I60+Boundary!I78","v":-71451.284882764725},{"$f":"Boundary!J42+Boundary!J60+Boundary!J78","v":300.74837528035056},{"$f":"Boundary!K42+Boundary!K60+Boundary!K78","v":602.02286431029472},{"$f":"Boundary!L42+Boundary!L60+Boundary!L78","v":803.44276755223984},null,{"$f":"Boundary!N42+Boundary!N60+Boundary!N78","v":19.963202105453178},{"$f":"Boundary!O42+Boundary!O60+Boundary!O78","v":578.56431828397729},{"$f":"Boundary!P42+Boundary!P60+Boundary!P78","v":0},1,"I1","CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",null,{"$f":"Boundary!I43+Boundary!I61+Boundary!I79","v":-62415.585979707554},{"$f":"Boundary!J43+Boundary!J61+Boundary!J79","v":250.64717421859177},{"$f":"Boundary!K43+Boundary!K61+Boundary!K79","v":301.74977554305292},{"$f":"Boundary!L43+Boundary!L61+Boundary!L79","v":702.97888838688539},null,{"$f":"Boundary!N43+Boundary!N61+Boundary!N79","v":29.967329244947642},{"$f":"Boundary!O43+Boundary!O61+Boundary!O79","v":581.30155164050666},{"$f":"Boundary!P43+Boundary!P61+Boundary!P79","v":0},2,"I2","GENERAL"]
[null,null,null,"NON_DUR",3,"I3",null,{"$f":"Boundary!I44+Boundary!I62+Boundary!I80","v":-54089.779591335246},{"$f":"Boundary!J44+Boundary!J62+Boundary!J80","v":200.55300085286112},{"$f":"Boundary!K44+Boundary!K62+Boundary!K80","v":451.49231435591582},{"$f":"Boundary!L44+Boundary!L62+Boundary!L80","v":502.54168113086598},null,{"$f":"Boundary!N44+Boundary!N62+Boundary!N80","v":19.971398551341167},{"$f":"Boundary!O44+Boundary!O62+Boundary!O80","v":583.91401411331981},{"$f":"Boundary!P44+Boundary!P62+Boundary!P80","v":0},3,"I3","NON_DUR"]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",null,{"$f":"Boundary!I46+Boundary!I64+Boundary!I82","v":-57432.004741267185},{"$f":"Boundary!J46+Boundary!J64+Boundary!J82","v":229.41261637648554},{"$f":"Boundary!K46+Boundary!K64+Boundary!K82","v":685.98926876694691},{"$f":"Boundary!L46+Boundary!L64+Boundary!L82","v":996.44956044829155},null,{"$f":"Boundary!N46+Boundary!N64+Boundary!N82","v":781.57368864862838},{"$f":"Boundary!O46+Boundary!O64+Boundary!O82","v":197.98776336455543},{"$f":"Boundary!P46+Boundary!P64+Boundary!P82","v":0},4,"L1","BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",null,{"$f":"Boundary!I47+Boundary!I65+Boundary!I83","v":-11991.164703382208},{"$f":"Boundary!J47+Boundary!J65+Boundary!J83","v":13.205011356524267},{"$f":"Boundary!K47+Boundary!K65+Boundary!K83","v":179.42255684248545},{"$f":"Boundary!L47+Boundary!L65+Boundary!L83","v":160.58391986900173},null,{"$f":"Boundary!N47+Boundary!N65+Boundary!N83","v":5.272418824892581},{"$f":"Boundary!O47+Boundary!O65+Boundary!O83","v":6649.2418959284569},{"$f":"Boundary!P47+Boundary!P65+Boundary!P83","v":0},5,"L2","PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",null,{"$f":"Boundary!I48+Boundary!I66+Boundary!I84","v":-1510.4061097636932},{"$f":"Boundary!J48+Boundary!J66+Boundary!J84","v":0.93476241460150589},{"$f":"Boundary!K48+Boundary!K66+Boundary!K84","v":16.944133682147609},{"$f":"Boundary!L48+Boundary!L66+Boundary!L84","v":14.419511040489189},null,{"$f":"Boundary!N48+Boundary!N66+Boundary!N84","v":0.94846544704261426},{"$f":"Boundary!O48+Boundary!O66+Boundary!O84","v":17.242599782219393},{"$f":"Boundary!P48+Boundary!P66+Boundary!P84","v":100},6,"L3","DPNDNT"]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",null,{"$f":"Boundary!I50+Boundary!I68+Boundary!I86","v":-4275.5232149920485},{"$f":"Boundary!J50+Boundary!J68+Boundary!J86","v":0.82435634431927562},{"$f":"Boundary!K50+Boundary!K68+Boundary!K86","v":-0.32795810573199974},{"$f":"Boundary!L50+Boundary!L68+Boundary!L86","v":1.4362368837543813},null,{"$f":"Boundary!N50+Boundary!N68+Boundary!N86","v":6.7362759089918143},{"$f":"Boundary!O50+Boundary!O68+Boundary!O86","v":57.748372203951618},{"$f":"Boundary!P50+Boundary!P68+Boundary!P86","v":0},7,"G1","LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",null,{"$f":"Boundary!I51+Boundary!I69+Boundary!I87","v":-6512.3852977675997},{"$f":"Boundary!J51+Boundary!J69+Boundary!J87","v":1.225114539949357},{"$f":"Boundary!K51+Boundary!K69+Boundary!K87","v":-1.3099875663261211},{"$f":"Boundary!L51+Boundary!L69+Boundary!L87","v":1.5268551140167839},null,{"$f":"Boundary!N51+Boundary!N69+Boundary!N87","v":10.328553909488493},{"$f":"Boundary!O51+Boundary!O69+Boundary!O87","v":88.110006651903504},{"$f":"Boundary!P51+Boundary!P69+Boundary!P87","v":0},8,"G2","NATIONAL"]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E23","v":9},"FI",null,{"$f":"Boundary!I53+Boundary!I71+Boundary!I89","v":-820.69456367756413},{"$f":"Boundary!J53+Boundary!J71+Boundary!J89","v":0.40666918704624666},{"$f":"Boundary!K53+Boundary!K71+Boundary!K89","v":1.3280958672611927},{"$f":"Boundary!L53+Boundary!L71+Boundary!L89","v":1.8811280872737379},null,{"$f":"Boundary!N53+Boundary!N71+Boundary!N89","v":1.2076912616035389},{"$f":"Boundary!O53+Boundary!O71+Boundary!O89","v":6.8222436510890088},{"$f":"Boundary!P53+Boundary!P71+Boundary!P89","v":0},9,"FI","CMRCL","BANKING"]
[null,null,null,"RETAIL",{"$f":"1+E25","v":10},"FL",null,{"$f":"Boundary!I54+Boundary!I72+Boundary!I90","v":-698.25343734694275},{"$f":"Boundary!J54+Boundary!J72+Boundary!J90","v":1.2513783522770647},{"$f":"Boundary!K54+Boundary!K72+Boundary!K90","v":10.860190984320027},{"$f":"Boundary!L54+Boundary!L72+Boundary!L90","v":12.061293566904791},null,{"$f":"Boundary!N54+Boundary!N72+Boundary!N90","v":3.0976097610689767E-2},{"$f":"Boundary!O54+Boundary!O72+Boundary!O90","v":5.0672343800201709},{"$f":"Boundary!P54+Boundary!P72+Boundary!P90","v":0},10,"FL","RETAIL"]
[null,null,null,"GOVT",{"$f":"1+E26","v":11},"FG",null,{"$f":"Boundary!I55+Boundary!I73+Boundary!I91","v":0},{"$f":"Boundary!J55+Boundary!J73+Boundary!J91","v":0},{"$f":"Boundary!K55+Boundary!K73+Boundary!K91","v":0},{"$f":"Boundary!L55+Boundary!L73+Boundary!L91","v":0},null,{"$f":"Boundary!N55+Boundary!N73+Boundary!N91","v":0},{"$f":"Boundary!O55+Boundary!O73+Boundary!O91","v":0},{"$f":"Boundary!P55+Boundary!P73+Boundary!P91","v":0},11,"FG","GOVT"]
[null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT"]
[null,null,null,null,"Turnover",null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,"Fractions",null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,"V >",null,null,{"$f":"Boundary!I33","v":1},{"$f":"Boundary!J33","v":0.1},{"$f":"Boundary!K33","v":0.33333333333333331},{"$f":"Boundary!L33","v":1},null,{"$f":"Boundary!N33","v":1},{"$f":"Boundary!O33","v":1},{"$f":"Boundary!P33","v":1}]
[null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,"Rates of Asset",null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT"]
[null,null,"Employment E >",null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,{"$f":"Rates!H$33*Rates!H11","v":0},{"$f":"Rates!I$33*Rates!I11","v":0},{"$f":"Rates!J$33*Rates!J11","v":0},{"$f":"Rates!K$33*Rates!K11","v":0},null,{"$f":"Rates!M$33*Rates!M11","v":0},{"$f":"Rates!N$33*Rates!N11","v":0},{"$f":"Rates!O$33*Rates!O11","v":0}]
[]
[null,null,null,null,"0","0",null,{"$f":"Rates!H$33*Rates!H13","v":271197.08252200478},{"$f":"Rates!I$33*Rates!I13","v":-99.923205038723793},{"$f":"Rates!J$33*Rates!J13","v":-749.41673673006164},{"$f":"Rates!K$33*Rates!K13","v":-3197.4583188691349},null,{"$f":"Rates!M$33*Rates!M13","v":-876},{"$f":"Rates!N$33*Rates!N13","v":-8766},{"$f":"Rates!O$33*Rates!O13","v":-100},"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",null,{"$f":"Rates!H$33*Rates!H14","v":-71451.284882764725},{"$f":"Rates!I$33*Rates!I14","v":30.074837528035058},{"$f":"Rates!J$33*Rates!J14","v":200.67428810343156},{"$f":"Rates!K$33*Rates!K14","v":803.44276755223984},null,{"$f":"Rates!M$33*Rates!M14","v":19.963202105453178},{"$f":"Rates!N$33*Rates!N14","v":578.56431828397729},{"$f":"Rates!O$33*Rates!O14","v":0},1,"I1","CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",null,{"$f":"Rates!H$33*Rates!H15","v":-62415.585979707554},{"$f":"Rates!I$33*Rates!I15","v":25.064717421859179},{"$f":"Rates!J$33*Rates!J15","v":100.58325851435097},{"$f":"Rates!K$33*Rates!K15","v":702.97888838688539},null,{"$f":"Rates!M$33*Rates!M15","v":29.967329244947642},{"$f":"Rates!N$33*Rates!N15","v":581.30155164050666},{"$f":"Rates!O$33*Rates!O15","v":0},2,"I2","GENERAL"]
[null,null,null,"NON_DUR",3,"I3",null,{"$f":"Rates!H$33*Rates!H16","v":-54089.779591335246},{"$f":"Rates!I$33*Rates!I16","v":20.055300085286113},{"$f":"Rates!J$33*Rates!J16","v":150.4974381186386},{"$f":"Rates!K$33*Rates!K16","v":502.54168113086598},null,{"$f":"Rates!M$33*Rates!M16","v":19.971398551341167},{"$f":"Rates!N$33*Rates!N16","v":583.91401411331981},{"$f":"Rates!O$33*Rates!O16","v":0},3,"I3","NON_DUR"]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",null,{"$f":"Rates!H$33*Rates!H18","v":-57432.004741267185},{"$f":"Rates!I$33*Rates!I18","v":22.941261637648555},{"$f":"Rates!J$33*Rates!J18","v":228.6630895889823},{"$f":"Rates!K$33*Rates!K18","v":996.44956044829155},null,{"$f":"Rates!M$33*Rates!M18","v":781.57368864862838},{"$f":"Rates!N$33*Rates!N18","v":197.98776336455543},{"$f":"Rates!O$33*Rates!O18","v":0},4,"L1","BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",null,{"$f":"Rates!H$33*Rates!H19","v":-11991.164703382208},{"$f":"Rates!I$33*Rates!I19","v":1.3205011356524268},{"$f":"Rates!J$33*Rates!J19","v":59.807518947495147},{"$f":"Rates!K$33*Rates!K19","v":160.58391986900173},null,{"$f":"Rates!M$33*Rates!M19","v":5.272418824892581},{"$f":"Rates!N$33*Rates!N19","v":6649.2418959284569},{"$f":"Rates!O$33*Rates!O19","v":0},5,"L2","PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",null,{"$f":"Rates!H$33*Rates!H20","v":-1510.4061097636932},{"$f":"Rates!I$33*Rates!I20","v":9.34762414601506E-2},{"$f":"Rates!J$33*Rates!J20","v":5.6480445607158689},{"$f":"Rates!K$33*Rates!K20","v":14.419511040489189},null,{"$f":"Rates!M$33*Rates!M20","v":0.94846544704261426},{"$f":"Rates!N$33*Rates!N20","v":17.242599782219393},{"$f":"Rates!O$33*Rates!O20","v":100},6,"L3","DPNDNT"]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",null,{"$f":"Rates!H$33*Rates!H22","v":-4275.5232149920485},{"$f":"Rates!I$33*Rates!I22","v":8.2435634431927571E-2},{"$f":"Rates!J$33*Rates!J22","v":-0.10931936857733324},{"$f":"Rates!K$33*Rates!K22","v":1.4362368837543813},null,{"$f":"Rates!M$33*Rates!M22","v":6.7362759089918143},{"$f":"Rates!N$33*Rates!N22","v":57.748372203951618},{"$f":"Rates!O$33*Rates!O22","v":0},7,"G1","LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",null,{"$f":"Rates!H$33*Rates!H23","v":-6512.3852977675997},{"$f":"Rates!I$33*Rates!I23","v":0.12251145399493571},{"$f":"Rates!J$33*Rates!J23","v":-0.43666252210870704},{"$f":"Rates!K$33*Rates!K23","v":1.5268551140167839},null,{"$f":"Rates!M$33*Rates!M23","v":10.328553909488493},{"$f":"Rates!N$33*Rates!N23","v":88.110006651903504},{"$f":"Rates!O$33*Rates!O23","v":0},8,"G2","NATIONAL"]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E51","v":9},"FI",null,{"$f":"Rates!H$33*Rates!H25","v":-820.69456367756413},{"$f":"Rates!I$33*Rates!I25","v":4.0666918704624667E-2},{"$f":"Rates!J$33*Rates!J25","v":0.44269862242039754},{"$f":"Rates!K$33*Rates!K25","v":1.8811280872737379},null,{"$f":"Rates!M$33*Rates!M25","v":1.2076912616035389},{"$f":"Rates!N$33*Rates!N25","v":6.8222436510890088},{"$f":"Rates!O$33*Rates!O25","v":0},9,"FI","CMRCL","BANKING"]
[null,null,null,"RETAIL",{"$f":"1+E53","v":10},"FL",null,{"$f":"Rates!H$33*Rates!H26","v":-698.25343734694275},{"$f":"Rates!I$33*Rates!I26","v":0.12513783522770647},{"$f":"Rates!J$33*Rates!J26","v":3.620063661440009},{"$f":"Rates!K$33*Rates!K26","v":12.061293566904791},null,{"$f":"Rates!M$33*Rates!M26","v":3.0976097610689767E-2},{"$f":"Rates!N$33*Rates!N26","v":5.0672343800201709},{"$f":"Rates!O$33*Rates!O26","v":0},10,"FL","RETAIL"]
[null,null,null,"GOVT",{"$f":"1+E54","v":11},"FG",null,0,0,0,0,null,0,0,0,11,"FG","GOVT"]
[null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT"]
[null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,"Market",null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,"Pressure >",null,{"$f":"-SUM(H39:H55)","v":-1.9213075574953109E-11},{"$f":"-SUM(I39:I55)","v":2.359146423113051E-3},{"$f":"-SUM(J39:J55)","v":2.6318503272879212E-2},{"$f":"-SUM(K39:K55)","v":0.1364767894115495},null,{"$f":"-SUM(M39:M55)","v":-1.6088172460904104E-13},{"$f":"-SUM(N39:N55)","v":2.1138646388862981E-13},{"$f":"-SUM(O39:O55)","v":0}]
[null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT"]
[]
[null,null,null,null,null,null,null,null,"INDUSTRIES",null,null,null,"HOUSEHOLDS"]

{"sheet":"Nexus","index":6,"n_rows":71,"n_cols":28,"rows_kept":71,"cut":false,"hidden":false,"merged":[[5,9,5,11],[5,13,5,15],[53,9,53,11],[53,13,53,15]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"INDUSTRIES",null,null,null,"HOUSEHOLDS"]
[]
[null,null,"U + E ",null,"m >",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","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,"u + e",null,{"$f":"PSIU!I11+Rates!H39","v":12203433.13984623},{"$f":"Utility!J11+Rates!I39","v":-3724.3522641264644},{"$f":"Utility!K11+Rates!J39","v":-30850.038839535784},{"$f":"Utility!L11+Rates!K39","v":-146608.71987044727},null,{"$f":"Utility!N11+Rates!M39","v":-3705.1446604611465},{"$f":"Utility!O11+Rates!N39","v":-202880.81250485263},{"$f":"Utility!P11+Rates!O39","v":0},null,null,null,null,null,"l","Z","Y"]
[null,null,null,null,null,null,null,null,null,null,"l"]
[null,null,null,null,"0","0",{"$f":"Zeta!G13+Finance!H69","v":-26538680.028789345},null,{"$f":"V13","v":-1974090.3729528533},{"$f":"V14","v":1014.678278679245},{"$f":"V15","v":7585.6014405038968},{"$f":"V16","v":32070.223694007149},null,{"$f":"Utility!N13+Rates!M41","v":0},{"$f":"Utility!O13+Rates!N41","v":0},{"$f":"Utility!P13+Rates!O41","v":0},"0","0",null,"0","0",{"$f":"-Value!J48*V14-Value!K48*V15-Value!L48*V16-Value!N48*V18-Value!O48*V19-Value!P48*V20","v":-1974090.3729528533},{"$f":"V13+X13","v":-2245287.4554748582},{"$f":"-Transactions!I13","v":-271197.08252200484},"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"Zeta!G14+Finance!H70","v":10035085.600975303},null,{"$f":"Utility!I14+Rates!H42","v":-3845401.2945450167},{"$f":"Utility!J14+Rates!I42","v":1014.6777346469969},{"$f":"Utility!K14+Rates!J42","v":8711.7222948569088},{"$f":"Utility!L14+Rates!K42","v":42890.681609737083},null,{"$f":"Utility!N14+Rates!M42","v":1432.2781222539793},{"$f":"Utility!O14+Rates!N42","v":76535.789128761171},{"$f":"Utility!P14+Rates!O42","v":0},1,"I1",null,1,"I1",{"$f":"W14*V36","v":1014.678278679245},{"$f":"Boundary!U14","v":1114.6028971189619},{"$f":"W14-V14","v":99.924618439716937},1,"I1","CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",{"$f":"Zeta!G15+Finance!H71","v":8737898.8236979097},null,{"$f":"Utility!I15+Rates!H43","v":-3348325.7154740039},{"$f":"Utility!J15+Rates!I43","v":883.5154749641124},{"$f":"Utility!K15+Rates!J43","v":7585.601971161459},{"$f":"Utility!L15+Rates!K43","v":37346.420102295924},null,{"$f":"Utility!N15+Rates!M43","v":1247.1347726234601},{"$f":"Utility!O15+Rates!N43","v":66642.394720408134},{"$f":"Utility!P15+Rates!O43","v":0},2,"I2",null,2,"I2",{"$f":"W15*V37","v":7585.6014405038968},{"$f":"Boundary!U15","v":8335.0187126471083},{"$f":"W15-V15","v":749.41727214321145},2,"I2","GENERAL"]
[null,null,null,"NON_DUR",3,"I3",{"$f":"Zeta!G16+Finance!H72","v":7503433.4586354429},null,{"$f":"Utility!I16+Rates!H44","v":-2875283.7930924036},{"$f":"Utility!J16+Rates!I44","v":758.69503760424766},{"$f":"Utility!K16+Rates!J44","v":6513.9296312692568},{"$f":"Utility!L16+Rates!K44","v":32070.224230171822},null,{"$f":"Utility!N16+Rates!M44","v":1070.943123697682},{"$f":"Utility!O16+Rates!N44","v":57227.346987073535},{"$f":"Utility!P16+Rates!O44","v":0},3,"I3",null,3,"I3",{"$f":"W16*V38","v":32070.223694007149},{"$f":"Boundary!U16","v":35267.682549040954},{"$f":"W16-V16","v":3197.4588550338049},3,"I3","NON_DUR"]
[null,null,null,null,null,null,null,null,null,null,null,null,"l"]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"Zeta!G18+Finance!H74","v":209705.8119683296},null,{"$f":"Utility!I18+Rates!H46","v":-128573.55001250416},{"$f":"Utility!J18+Rates!I46","v":42.408012187251316},{"$f":"Utility!K18+Rates!J46","v":364.10327011073309},{"$f":"Utility!L18+Rates!K46","v":1792.599806034651},null,{"$f":"V18","v":-59.861511704752601},{"$f":"Utility!O18+Rates!N46","v":3198.7843419065448},{"$f":"Utility!P18+Rates!O46","v":0},4,"L1",null,4,"L1",{"$f":"W18*V40","v":-59.861511704752601},{"$f":"Utility!U18","v":-841.42595628315075},{"$f":"W18-V18","v":-781.56444457839814},4,"L1","BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",{"$f":"Zeta!G19+Finance!H75","v":49376.805511121027},null,{"$f":"Utility!I19+Rates!H47","v":-30273.681645832621},{"$f":"Utility!J19+Rates!I47","v":9.9854788356954334},{"$f":"Utility!K19+Rates!J47","v":85.730998472900239},{"$f":"Utility!L19+Rates!K47","v":422.08206554824471},null,{"$f":"Utility!N19+Rates!M47","v":14.094877618901672},{"$f":"V19","v":-753.17959479210481},{"$f":"Utility!P19+Rates!O47","v":0},5,"L2",null,5,"L2",{"$f":"W19*V41","v":-753.17959479210481},{"$f":"Utility!U19","v":-7401.9225492784108},{"$f":"W19-V19","v":-6648.7429544863062},5,"L2","PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",{"$f":"Zeta!G20+Finance!H76","v":1235.3404531455067},null,{"$f":"Utility!I20+Rates!H48","v":-568.57300281256755},{"$f":"Utility!J20+Rates!I48","v":0.15023703559303039},{"$f":"Utility!K20+Rates!J48","v":1.2882561752972617},{"$f":"Utility!L20+Rates!K48","v":6.3417640844349883},null,{"$f":"Utility!N20+Rates!M48","v":0.21177490339936733},{"$f":"Utility!O20+Rates!N48","v":11.316488814205558},{"$f":"V20","v":0},6,"L3",null,6,"L3",null,{"$f":"Utility!U20","v":-100},{"$f":"W20-V20","v":-100},6,"L3","DPNDNT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"l"]
[null,null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"Zeta!G22+Finance!H78","v":303.70510167845532},null,{"$f":"Utility!I22+Rates!H50","v":-140.98680044309731},{"$f":"Utility!J22+Rates!I50","v":3.7786041475307737E-2},{"$f":"Utility!K22+Rates!J50","v":0.31981602535504072},{"$f":"Utility!L22+Rates!K50","v":1.572639735916832},null,{"$f":"Utility!N22+Rates!M50","v":5.2516243701686172E-2},{"$f":"Utility!O22+Rates!N50","v":2.8062790957186934},{"$f":"Utility!P22+Rates!O50","v":0},7,"G1",null,7,"G1",null,null,null,7,"G1","LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",{"$f":"Zeta!G23+Finance!H79","v":873.02121175161483},null,{"$f":"Utility!I23+Rates!H51","v":-403.47303481452491},{"$f":"Utility!J23+Rates!I51","v":0.10735320513699109},{"$f":"Utility!K23+Rates!J51","v":0.91469093189602413},{"$f":"Utility!L23+Rates!K51","v":4.5004039109937928},null,{"$f":"Utility!N23+Rates!M51","v":0.15028509273143342},{"$f":"Utility!O23+Rates!N51","v":8.0306945890593937},{"$f":"Utility!P23+Rates!O51","v":0},8,"G2",null,8,"G2",null,null,null,8,"G2","NATIONAL"]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E23","v":9},"FI",{"$f":"Zeta!G25+Finance!H81","v":299.42990403730914},null,{"$f":"Utility!I25+Rates!H53","v":-137.71619208133541},{"$f":"Utility!J25+Rates!I53","v":3.6303220724326117E-2},{"$f":"Utility!K25+Rates!J53","v":0.31207998228592548},{"$f":"Utility!L25+Rates!K53","v":1.5360737632357071},null,{"$f":"Utility!N25+Rates!M53","v":5.1295170948116198E-2},{"$f":"Utility!O25+Rates!N53","v":2.7410293615442791},{"$f":"Utility!P25+Rates!O53","v":0},{"$f":"1+Q23","v":9},"FI",null,{"$f":"1+T23","v":9},"FI",null,null,null,"FI",9,"CMRCL","BANKING"]
[null,null,null,"RETAIL",{"$f":"1+E25","v":10},"FL",{"$f":"Zeta!G26+Finance!H82","v":468.03133062983011},null,{"$f":"Utility!I26+Rates!H54","v":-215.214505166442},{"$f":"Utility!J26+Rates!I54","v":5.6795158570639506E-2},{"$f":"Utility!K26+Rates!J54","v":0.4875361293720295},{"$f":"Utility!L26+Rates!K54","v":2.4004682037531513},null,{"$f":"Utility!N26+Rates!M54","v":8.0160490865714779E-2},{"$f":"Utility!O26+Rates!N54","v":4.2834881927144588},{"$f":"Utility!P26+Rates!O54","v":0},{"$f":"1+Q25","v":10},"FL",null,{"$f":"1+T25","v":10},"FL",null,null,null,"FL",10,"RETAIL"]
[null,null,null,"GOVT",{"$f":"1+E26","v":11},"FG",{"$f":"Zeta!G27+Finance!H83","v":0},null,{"$f":"Utility!I27+Rates!H55","v":0},{"$f":"Utility!J27+Rates!I55","v":0},{"$f":"Utility!K27+Rates!J55","v":0},{"$f":"Utility!L27+Rates!K55","v":0},null,{"$f":"Utility!N27+Rates!M55","v":0},{"$f":"Utility!O27+Rates!N55","v":0},{"$f":"Utility!P27+Rates!O55","v":0},{"$f":"1+Q26","v":11},"FG",null,{"$f":"1+T26","v":11},"FG",null,null,null,"FG",11,"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",1,2,3,null,4,5,6]
[null,null,"   E      ",null,"W >",null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT"]
[null,null,"U + E",null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,"w",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"l/Z",null,"t"]
[]
[null,null,null,null,"0","0",null,null,null,{"$f":"IF(Nexus!J13<>0,Rates!I41/Nexus!J13,0)","v":-9.8477721597419771E-2},{"$f":"IF(Nexus!K13<>0,Rates!J41/Nexus!K13,0)","v":-9.879463647120898E-2},{"$f":"IF(Nexus!L13<>0,Rates!K41/Nexus!L13,0)","v":-9.9701777866508384E-2},null,null,null,null,"0","0",null,"0","0",null,null,null,"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"J35-I36","v":-5.573145235270624E-3},null,{"$f":"-SUM(J36:P36)","v":-9.2904576362149147E-2},{"$f":"IF(Nexus!J14<>0,Rates!I42/Nexus!J14,0)","v":2.9639792518457102E-2},{"$f":"IF(Nexus!K14<>0,Rates!J42/Nexus!K14,0)","v":2.3034973029604323E-2},{"$f":"IF(Nexus!L14<>0,Rates!K42/Nexus!L14,0)","v":1.8732338526647279E-2},null,{"$f":"IF(Nexus!N14<>0,Rates!M42/Nexus!N14,0)","v":1.3938076547617051E-2},{"$f":"IF(Nexus!O14<>0,Rates!N42/Nexus!O14,0)","v":7.5593957398233736E-3},{"$f":"IF(Nexus!P14<>0,Rates!O42/Nexus!P14,0)","v":0},1,"I1",null,1,"I1",{"$f":"(1-J36)*(1-K36)*(1-L36)*(1-N36)*(1-O36)*(1-P36)","v":0.91034957947982797},null,null,1,"I1","CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",{"$f":"K35-I37","v":-5.5907402440748821E-3},null,{"$f":"-SUM(J37:P37)","v":-9.3203896227134098E-2},{"$f":"IF(Nexus!J15<>0,Rates!I43/Nexus!J15,0)","v":2.8369302102917084E-2},{"$f":"IF(Nexus!K15<>0,Rates!J43/Nexus!K15,0)","v":1.3259759594128864E-2},{"$f":"IF(Nexus!L15<>0,Rates!K43/Nexus!L15,0)","v":1.8823193400099646E-2},null,{"$f":"IF(Nexus!N15<>0,Rates!M43/Nexus!N15,0)","v":2.4028942102150414E-2},{"$f":"IF(Nexus!O15<>0,Rates!N43/Nexus!O15,0)","v":8.7226990278380951E-3},{"$f":"IF(Nexus!P15<>0,Rates!O43/Nexus!P15,0)","v":0},2,"I2",null,2,"I2",{"$f":"(1-J37)*(1-K37)*(1-L37)*(1-N37)*(1-O37)*(1-P37)","v":0.91008811161922332},null,null,2,"I2","GENERAL"]
[null,null,null,"NON_DUR",3,"I3",{"$f":"L35-I38","v":-5.6420271788904242E-3},null,{"$f":"-SUM(J38:P38)","v":-9.405975068761796E-2},{"$f":"IF(Nexus!J16<>0,Rates!I44/Nexus!J16,0)","v":2.6433941295589979E-2},{"$f":"IF(Nexus!K16<>0,Rates!J44/Nexus!K16,0)","v":2.3103939808651844E-2},{"$f":"IF(Nexus!L16<>0,Rates!K44/Nexus!L16,0)","v":1.5670039520898401E-2},null,{"$f":"IF(Nexus!N16<>0,Rates!M44/Nexus!N16,0)","v":1.8648421292799599E-2},{"$f":"IF(Nexus!O16<>0,Rates!N44/Nexus!O16,0)","v":1.0203408769678136E-2},{"$f":"IF(Nexus!P16<>0,Rates!O44/Nexus!P16,0)","v":0},3,"I3",null,3,"I3",{"$f":"(1-J38)*(1-K38)*(1-L38)*(1-N38)*(1-O38)*(1-P38)","v":0.90933742667702577},null,null,3,"I3","NON_DUR"]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"N40-I40","v":0.20917830227594525},null,{"$f":"-SUM(J40:P40)+N40","v":-1.7867454690954947},{"$f":"IF(Nexus!J18<>0,Rates!I46/Nexus!J18,0)","v":0.54096526704322045},{"$f":"IF(Nexus!K18<>0,Rates!J46/Nexus!K18,0)","v":0.62801712689765188},{"$f":"IF(Nexus!L18<>0,Rates!K46/Nexus!L18,0)","v":0.55586838573440644},null,{"$f":"(X40+X18)/V18","v":-1.5775671668195494},{"$f":"IF(Nexus!O18<>0,Rates!N46/Nexus!O18,0)","v":6.1894689420215941E-2},{"$f":"IF(Nexus!P18<>0,Rates!O46/Nexus!P18,0)","v":0},4,"L1",null,4,"L1",{"$f":"(1-J40)*(1-K40)*(1-L40)*(1-O40)*(1-P40)","v":7.1142934512241768E-2},null,{"$f":"Utility!W18","v":876},4,"L1","BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",{"$f":"O41-I41","v":-1.226708437508969},null,{"$f":"-SUM(J41:P41)+O41","v":-1.5843834456933452},{"$f":"IF(Nexus!J19<>0,Rates!I47/Nexus!J19,0)","v":0.13224214455615149},{"$f":"IF(Nexus!K19<>0,Rates!J47/Nexus!K19,0)","v":0.69761836456856896},{"$f":"IF(Nexus!L19<>0,Rates!K47/Nexus!L19,0)","v":0.3804566291164691},null,{"$f":"IF(Nexus!N19<>0,Rates!M47/Nexus!N19,0)","v":0.37406630745215569},{"$f":"(X41+X19)/V19","v":-2.8110918832023142},{"$f":"IF(Nexus!P19<>0,Rates!O47/Nexus!P19,0)","v":0},5,"L2",null,5,"L2",{"$f":"(1-J41)*(1-K41)*(1-L41)*(1-N41)*(1-P41)","v":0.10175459007815879},null,{"$f":"Utility!W19","v":8766},5,"L2","PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",{"$f":"P42-I42","v":13.282505069467646},null,{"$f":"-SUM(J42:P42)","v":-13.282505069467646},{"$f":"IF(Nexus!J20<>0,Rates!I48/Nexus!J20,0)","v":0.62219173249240434},{"$f":"IF(Nexus!K20<>0,Rates!J48/Nexus!K20,0)","v":4.3842557629600325},{"$f":"IF(Nexus!L20<>0,Rates!K48/Nexus!L20,0)","v":2.2737381663061149},null,{"$f":"IF(Nexus!N20<>0,Rates!M48/Nexus!N20,0)","v":4.4786489419569619},{"$f":"IF(Nexus!O20<>0,Rates!N48/Nexus!O20,0)","v":1.5236704657521336},0,6,"L3",null,6,"L3",0,null,{"$f":"Utility!W20","v":100},6,"L3","DPNDNT"]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"-I44","v":151.60168914990589},null,{"$f":"-SUM(J44:P44)","v":-151.60168914990589},{"$f":"IF(Nexus!J22<>0,Rates!I50/Nexus!J22,0)","v":2.1816425117142071},{"$f":"IF(Nexus!K22<>0,Rates!J50/Nexus!K22,0)","v":-0.34181954595919134},{"$f":"IF(Nexus!L22<>0,Rates!K50/Nexus!L22,0)","v":0.91326503518434288},null,{"$f":"IF(Nexus!N22<>0,Rates!M50/Nexus!N22,0)","v":128.27032998126498},{"$f":"IF(Nexus!O22<>0,Rates!N50/Nexus!O22,0)","v":20.578271167701569},{"$f":"IF(Nexus!P22<>0,Rates!O50/Nexus!P22,0)","v":0},7,"G1",null,7,"G1",null,null,null,7,"G1","LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",{"$f":"-I45","v":80.701140348978043},null,{"$f":"-SUM(J45:P45)","v":-80.701140348978043},{"$f":"IF(Nexus!J23<>0,Rates!I51/Nexus!J23,0)","v":1.1411997791645019},{"$f":"IF(Nexus!K23<>0,Rates!J51/Nexus!K23,0)","v":-0.47738805194402417},{"$f":"IF(Nexus!L23<>0,Rates!K51/Nexus!L23,0)","v":0.3392706841905706},null,{"$f":"IF(Nexus!N23<>0,Rates!M51/Nexus!N23,0)","v":68.726403409459294},{"$f":"IF(Nexus!O23<>0,Rates!N51/Nexus!O23,0)","v":10.971654528107701},{"$f":"IF(Nexus!P23<>0,Rates!O51/Nexus!P23,0)","v":0},8,"G2",null,8,"G2",null,null,null,8,"G2","NATIONAL"]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E45","v":9},"FI",{"$f":"-I47","v":29.796268721074377},null,{"$f":"-SUM(J47:P47)","v":-29.796268721074377},{"$f":"IF(Nexus!J25<>0,Rates!I53/Nexus!J25,0)","v":1.1202014006810839},{"$f":"IF(Nexus!K25<>0,Rates!J53/Nexus!K25,0)","v":1.4185421928625983},{"$f":"IF(Nexus!L25<>0,Rates!K53/Nexus!L25,0)","v":1.2246339546293539},null,{"$f":"IF(Nexus!N25<>0,Rates!M53/Nexus!N25,0)","v":23.543956268809179},{"$f":"IF(Nexus!O25<>0,Rates!N53/Nexus!O25,0)","v":2.4889349040921616},{"$f":"IF(Nexus!P25<>0,Rates!O53/Nexus!P25,0)","v":0},{"$f":"1+Q45","v":9},"FI",null,{"$f":"1+T45","v":9},"FI",null,null,null,"FI",9,"CMRCL","BANKING"]
[null,null,null,"RETAIL",{"$f":"1+E47","v":10},"FL",{"$f":"-I48","v":16.222493939897621},null,{"$f":"-SUM(J48:P48)","v":-16.222493939897621},{"$f":"IF(Nexus!J26<>0,Rates!I54/Nexus!J26,0)","v":2.2033187049220953},{"$f":"IF(Nexus!K26<>0,Rates!J54/Nexus!K26,0)","v":7.4252213186801743},{"$f":"IF(Nexus!L26<>0,Rates!K54/Nexus!L26,0)","v":5.024558770679346},null,{"$f":"IF(Nexus!N26<>0,Rates!M54/Nexus!N26,0)","v":0.38642599709850911},{"$f":"IF(Nexus!O26<>0,Rates!N54/Nexus!O26,0)","v":1.182969148517496},{"$f":"IF(Nexus!P26<>0,Rates!O54/Nexus!P26,0)","v":0},{"$f":"1+Q47","v":10},"FL",null,{"$f":"1+T47","v":10},"FL",null,null,null,"FL",10,"RETAIL"]
[null,null,null,"GOVT",{"$f":"1+E48","v":11},"FG",{"$f":"-I49","v":0},null,{"$f":"-SUM(J49:P49)","v":0},{"$f":"IF(Nexus!J27<>0,Rates!I55/Nexus!J27,0)","v":0},{"$f":"IF(Nexus!K27<>0,Rates!J55/Nexus!K27,0)","v":0},{"$f":"IF(Nexus!L27<>0,Rates!K55/Nexus!L27,0)","v":0},null,{"$f":"IF(Nexus!N27<>0,Rates!M55/Nexus!N27,0)","v":0},{"$f":"IF(Nexus!O27<>0,Rates!N55/Nexus!O27,0)","v":0},{"$f":"IF(Nexus!P27<>0,Rates!O55/Nexus!P27,0)","v":0},{"$f":"1+Q48","v":11},"FG",null,{"$f":"1+T48","v":11},"FG",null,null,null,"FG",11,"GOVT"]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,"   E      ",null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT"]
[null,null,"U + E"]
[null,null,null,null,null,null,null,null,null,"INDUSTRIES",null,null,null,"HOUSEHOLDS"]
[null,null,null,null,null,null,"b",null,"Q"]
[]
[null,null,null,null,"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"Finance!H70/G36","v":1672506.4357343679},null,{"$f":"IF(I36<>0,Rates!H42/I36,0)","v":769082.51111594494}]
[null,null,null,"GENERAL",2,"I2",{"$f":"Finance!H71/G37","v":1456324.321014245},null,{"$f":"IF(I37<>0,Rates!H43/I37,0)","v":669667.1330949869}]
[null,null,null,"NON_DUR",3,"I3",{"$f":"Finance!H72/G38","v":1250579.636943127},null,{"$f":"IF(I38<>0,Rates!H44/I38,0)","v":575057.65426673228}]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"Finance!H74/G40","v":69900.181465920017},null,{"$f":"IF(I40<>0,Rates!H46/I40,0)","v":32143.361063252632}]
[null,null,null,"PRLTRT",5,"L2",{"$f":"Finance!H75/G41","v":16459.370995312755},null,{"$f":"IF(I41<>0,Rates!H47/I41,0)","v":7568.347634517685}]
[null,null,null,"DPNDNT",6,"L3",{"$f":"Finance!H76/G42","v":247.20780411704396},null,{"$f":"IF(I42<>0,Rates!H48/I42,0)","v":113.71394942928708}]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"Finance!H78/G44","v":61.31234524960761},null,{"$f":"IF(I44<>0,Rates!H50/I44,0)","v":28.20234549474149}]
[null,null,null,"NATIONAL",8,"G2",{"$f":"Finance!H79/G45","v":175.43784059641473},null,{"$f":"IF(I45<>0,Rates!H51/I45,0)","v":80.697562260036506}]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E67","v":9},"FI",{"$f":"Finance!H81/G47","v":59.89671508577571},null,{"$f":"IF(I47<>0,Rates!H53/I47,0)","v":27.543534774778738}]
[null,null,null,"RETAIL",{"$f":"1+E69","v":10},"FL",{"$f":"Finance!H82/G48","v":93.6041662355874},null,{"$f":"IF(I48<>0,Rates!H54/I48,0)","v":43.042299163981035}]
[null,null,null,"GOVT",{"$f":"1+E70","v":11},"FG",null,null,{"$f":"IF(I49<>0,Rates!H55/I49,0)","v":0}]

{"sheet":"Value","index":7,"n_rows":62,"n_cols":20,"rows_kept":62,"cut":false,"hidden":false,"merged":[[5,9,5,11],[5,13,5,15]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"INDUSTRIES",null,null,null,"HOUSEHOLDS"]
[]
[null,null,null,null,null,null,"HQ >",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","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,null,{"$f":"-SUM(J11:P11)","v":12203444.915414909},{"$f":"-SUM(J13:J27)","v":-2822894.7179825022},{"$f":"-SUM(K13:K27)","v":-2723479.3399615441},{"$f":"-SUM(L13:L27)","v":-2628869.8611332895},null,{"$f":"-SUM(N13:N27)","v":-1989525.4847400519},{"$f":"-SUM(O13:O27)","v":-2038675.5115975221},{"$f":"-SUM(P13:P27)","v":0}]
[]
[null,null,null,null,"0","0",{"$f":"-SUM(G14:G26)","v":-12203444.915414911},null,{"$f":"-I11-SUM(I14:I27)","v":-1974095.5897798911},{"$f":"Nexus!I58*Utility!J41","v":769082.51111594494},{"$f":"Nexus!$I59*Utility!K41","v":669667.1330949869},{"$f":"Nexus!$I60*Utility!L41","v":575057.65426673228},null,{"$f":"Nexus!$I57*Utility!N41","v":0},{"$f":"Nexus!$I57*Utility!O41","v":0},{"$f":"Nexus!$I57*Utility!P41","v":0},"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"Nexus!$I58*Utility!G42","v":4614495.0666956697},null,{"$f":"Nexus!$I58*Utility!I42","v":-3845412.5555797247},{"$f":"Nexus!$I58*Utility!J42","v":769082.51111594494},{"$f":"Nexus!$I58*Utility!K42","v":769082.51111594494},{"$f":"Nexus!$I58*Utility!L42","v":769082.51111594494},null,{"$f":"Nexus!$I58*Utility!N42","v":769082.51111594494},{"$f":"Nexus!$I58*Utility!O42","v":769082.51111594494},{"$f":"Nexus!$I58*Utility!P42","v":0},1,"I1","CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",{"$f":"Nexus!$I59*Utility!G43","v":4018002.7985699214},null,{"$f":"Nexus!$I59*Utility!I43","v":-3348335.6654749345},{"$f":"Nexus!$I59*Utility!J43","v":669667.1330949869},{"$f":"Nexus!$I59*Utility!K43","v":669667.1330949869},{"$f":"Nexus!$I59*Utility!L43","v":669667.1330949869},null,{"$f":"Nexus!$I59*Utility!N43","v":669667.1330949869},{"$f":"Nexus!$I59*Utility!O43","v":669667.1330949869},{"$f":"Nexus!$I59*Utility!P43","v":0},2,"I2","GENERAL"]
[null,null,null,"NON_DUR",3,"I3",{"$f":"Nexus!$I60*Utility!G44","v":3450345.9256003937},null,{"$f":"Nexus!$I60*Utility!I44","v":-2875288.2713336614},{"$f":"Nexus!$I60*Utility!J44","v":575057.65426673228},{"$f":"Nexus!$I60*Utility!K44","v":575057.65426673228},{"$f":"Nexus!$I60*Utility!L44","v":575057.65426673228},null,{"$f":"Nexus!$I60*Utility!N44","v":575057.65426673228},{"$f":"Nexus!$I60*Utility!O44","v":575057.65426673228},{"$f":"Nexus!$I60*Utility!P44","v":0},3,"I3","NON_DUR"]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"Nexus!$I62*Utility!G46","v":96430.08318975789},null,{"$f":"Nexus!$I62*Utility!I46","v":-128573.44425301053},{"$f":"Nexus!$I62*Utility!J46","v":32143.361063252632},{"$f":"Nexus!$I62*Utility!K46","v":32143.361063252632},{"$f":"Nexus!$I62*Utility!L46","v":32143.361063252632},null,{"$f":"Nexus!$I62*Utility!N46","v":-32143.361063252632},{"$f":"Nexus!$I62*Utility!O46","v":32143.361063252632},{"$f":"Nexus!$I62*Utility!P46","v":0},4,"L1","BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",{"$f":"Nexus!$I63*Utility!G47","v":22705.042903553054},null,{"$f":"Nexus!$I63*Utility!I47","v":-30273.39053807074},{"$f":"Nexus!$I63*Utility!J47","v":7568.347634517685},{"$f":"Nexus!$I63*Utility!K47","v":7568.347634517685},{"$f":"Nexus!$I63*Utility!L47","v":7568.347634517685},null,{"$f":"Nexus!$I63*Utility!N47","v":7568.347634517685},{"$f":"Nexus!$I63*Utility!O47","v":-7568.347634517685},{"$f":"Nexus!$I63*Utility!P47","v":0},5,"L2","PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",{"$f":"Nexus!$I64*Utility!G48","v":568.56974714643547},null,{"$f":"Nexus!$I64*Utility!I48","v":-568.56974714643547},{"$f":"Nexus!$I64*Utility!J48","v":113.71394942928708},{"$f":"Nexus!$I64*Utility!K48","v":113.71394942928708},{"$f":"Nexus!$I64*Utility!L48","v":113.71394942928708},null,{"$f":"Nexus!$I64*Utility!N48","v":113.71394942928708},{"$f":"Nexus!$I64*Utility!O48","v":113.71394942928708},{"$f":"Nexus!$I64*Utility!P48","v":0},6,"L3","DPNDNT"]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"Nexus!$I66*Utility!G50","v":141.01172747370745},null,{"$f":"Nexus!$I66*Utility!I50","v":-141.01172747370745},{"$f":"Nexus!$I66*Utility!J50","v":28.20234549474149},{"$f":"Nexus!$I66*Utility!K50","v":28.20234549474149},{"$f":"Nexus!$I66*Utility!L50","v":28.20234549474149},null,{"$f":"Nexus!$I66*Utility!N50","v":28.20234549474149},{"$f":"Nexus!$I66*Utility!O50","v":28.20234549474149},{"$f":"Nexus!$I66*Utility!P50","v":0},7,"G1","LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",{"$f":"Nexus!$I67*Utility!G51","v":403.48781130018256},null,{"$f":"Nexus!$I67*Utility!I51","v":-403.48781130018256},{"$f":"Nexus!$I67*Utility!J51","v":80.697562260036506},{"$f":"Nexus!$I67*Utility!K51","v":80.697562260036506},{"$f":"Nexus!$I67*Utility!L51","v":80.697562260036506},null,{"$f":"Nexus!$I67*Utility!N51","v":80.697562260036506},{"$f":"Nexus!$I67*Utility!O51","v":80.697562260036506},{"$f":"Nexus!$I67*Utility!P51","v":0},8,"G2","NATIONAL"]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E23","v":9},"FI",{"$f":"Nexus!$I69*Utility!G53","v":137.71767387389369},null,{"$f":"Nexus!$I69*Utility!I53","v":-137.71767387389369},{"$f":"Nexus!$I69*Utility!J53","v":27.543534774778738},{"$f":"Nexus!$I69*Utility!K53","v":27.543534774778738},{"$f":"Nexus!$I69*Utility!L53","v":27.543534774778738},null,{"$f":"Nexus!$I69*Utility!N53","v":27.543534774778738},{"$f":"Nexus!$I69*Utility!O53","v":27.543534774778738},{"$f":"Nexus!$I69*Utility!P53","v":0},9,"FI","CMRCL","BANKING"]
[null,null,null,"RETAIL",{"$f":"1+E25","v":10},"FL",{"$f":"Nexus!$I70*Utility!G54","v":215.21149581990517},null,{"$f":"Nexus!$I70*Utility!I54","v":-215.21149581990517},{"$f":"Nexus!$I70*Utility!J54","v":43.042299163981035},{"$f":"Nexus!$I70*Utility!K54","v":43.042299163981035},{"$f":"Nexus!$I70*Utility!L54","v":43.042299163981035},null,{"$f":"Nexus!$I70*Utility!N54","v":43.042299163981035},{"$f":"Nexus!$I70*Utility!O54","v":43.042299163981035},{"$f":"Nexus!$I70*Utility!P54","v":0},10,"FL","RETAIL"]
[null,null,null,"GOVT",{"$f":"1+E26","v":11},"FG",{"$f":"Nexus!$I71*Utility!G55","v":0},null,{"$f":"Nexus!$I71*Utility!I55","v":0},{"$f":"Nexus!$I71*Utility!J55","v":0},{"$f":"Nexus!$I71*Utility!K55","v":0},{"$f":"Nexus!$I71*Utility!L55","v":0},null,{"$f":"Nexus!$I71*Utility!N55","v":0},{"$f":"Nexus!$I71*Utility!O55","v":0},{"$f":"Nexus!$I71*Utility!P55","v":0},11,"FG","GOVT"]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,"Q >",null,{"$f":"SUM(G14:G26)","v":12203444.915414911},null,{"$f":"SUM(I14:I26)","v":-10229349.325635018},{"$f":"SUM(J14:J26)","v":2053812.2068665572},{"$f":"SUM(K14:K26)","v":2053812.2068665572},{"$f":"SUM(L14:L26)","v":2053812.2068665572},null,{"$f":"SUM(N14:N26)-N18","v":2021668.8458033046},{"$f":"SUM(O14:O26)-O19","v":2046243.8592320397},{"$f":"SUM(P14:P26)-P20","v":0}]
[]
[]
[]
[null,null,null,"eXports ","X >",null,{"$f":"-Finance!H69","v":-48.285101227151245},null,{"$f":"Rates!H39","v":0},{"$f":"Rates!I39","v":0},{"$f":"Rates!J39","v":0},{"$f":"Rates!K39","v":0},null,{"$f":"Rates!M39","v":0},{"$f":"Rates!N39","v":0},{"$f":"Rates!O39","v":0}]
[]
[null,null,null,null,"Output >",null,{"$f":"Transactions!G35","v":-9.5496943686157465E-12},null,{"$f":"Nexus!X13","v":-271197.08252200484},{"$f":"Nexus!X14","v":99.924618439716937},{"$f":"Nexus!X15","v":749.41727214321145},{"$f":"Nexus!X16","v":3197.4588550338049},null,{"$f":"Nexus!X40","v":876},{"$f":"Nexus!X41","v":8766},{"$f":"Nexus!X42","v":100}]
[null,null,null,null,null,null,null,null,null,null,"Y",null,null,null,"t"]
[]
[null,null,null,"Supply","S >",null,{"$f":"Transactions!G35","v":-9.5496943686157465E-12},null,{"$f":"Y00","v":-271197.08252200478},{"$f":"J39+Rates!I61-J37","v":99.926977586140055},{"$f":"K39+Rates!J61-K37","v":749.44359064648438},{"$f":"L39+Rates!K61-L37","v":3197.5953318232164},null,{"$f":"N39+Rates!M61-N37+Nexus!X18","v":94.435555421601748},{"$f":"O39+Rates!N61-O37+Nexus!X19","v":2117.2570455136938},{"$f":"P39+Rates!O61-P37+Nexus!X20","v":0}]
[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","I1","I2","I3",null,"L1","L2","L3"]
[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","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,"G / $",null,"0",1,2,3,null,4,5,6]
[null,null,null,"Values ","Y >",null,{"$f":"IF(G33<>0,G33/(Utility!G33+G42),0)","v":0.45983533088235939},null,{"$f":"IF(I33<>0,I33/(Utility!I33+I42),0)","v":1.0000024759534396},{"$f":"IF(J33<>0,J33/(Utility!J33+J42),0)","v":757.95480554876292},{"$f":"IF(K33<>0,K33/(Utility!K33+K42),0)","v":88.281089639669375},{"$f":"IF(L33<>0,L33/(Utility!L33+L42),0)","v":17.93117448053146},null,{"$f":"IF(N33<>0,N33/(Utility!N33+N42),0)","v":536.96295659464931},{"$f":"IF(O33<>0,O33/(Utility!O33+O42),0)","v":10.048635977389994},{"$f":"IF(P33<>0,P33/(Utility!P33+P42),0)","v":0}]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT"]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,"YY >",null,{"$f":"-SUM(J54:L54)","v":-199231.91074253281},{"$f":"J48*J39","v":75738.344739009975},{"$f":"K48*K39","v":66159.373379591343},{"$f":"L48*L39","v":57334.192623931507}]
[]
[]
[null,null,null,null,"Return Rate >",null,{"$f":"I54/I59-V0","v":5.9988621107590401E-2},null,"a"]
[]
[null,null,null,null,"0","0",null,null,{"$f":"-SUM(I60:I62)","v":-187956.65045380752}]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",null,null,{"$f":"-Rates!H14","v":71451.284882764725}]
[null,null,null,"GENERAL",2,"I2",null,null,{"$f":"-Rates!H15","v":62415.585979707554}]
[null,null,null,"NON_DUR",3,"I3",null,null,{"$f":"-Rates!H16","v":54089.779591335246}]

{"sheet":"PSIU","index":8,"n_rows":51,"n_cols":18,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT"]
[null,null,null,null,"YU >",null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,"¡",null,{"$f":"-SUM(J11:P11)","v":12203433.13984623},{"$f":"Value!J$48*Utility!J11","v":-2822890.6961510694},{"$f":"Value!K$48*Utility!K11","v":-2723475.0441803401},{"$f":"Value!L$48*Utility!L11","v":-2628866.5363643495},null,{"$f":"Value!N$48*Utility!N11","v":-1989525.4314920953},{"$f":"Value!O$48*Utility!O11","v":-2038675.4316583758},{"$f":"Value!P$48*Utility!P11","v":0}]
[]
[null,null,null,null,"0","0",{"$f":"-SUM(G14:G26)","v":-11644967.246891519},null,{"$f":"-I11-SUM(I14:I27)","v":-2245306.2240631562},{"$f":"Value!J$48*Utility!J13","v":844818.62214989052},{"$f":"Value!K$48*Utility!K13","v":735824.53411952103},{"$f":"Value!L$48*Utility!L13","v":632390.96931084793},null,{"$f":"Value!N$48*Utility!N13","v":470379.54997691279},{"$f":"Value!O$48*Utility!O13","v":88086.342977800683},{"$f":"Value!P$48*Utility!P13","v":0},"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"J13-I14","v":4618768.6318121422},null,{"$f":"-SUM(J14:P14)","v":-3773950.0096622519},{"$f":"Value!J$48*Utility!J14","v":746284.49742855143},{"$f":"Value!K$48*Utility!K14","v":751364.5920117331},{"$f":"Value!L$48*Utility!L14","v":754673.6230830173},null,{"$f":"Value!N$48*Utility!N14","v":758360.79516568873},{"$f":"Value!O$48*Utility!O14","v":763266.50197326101},{"$f":"Value!P$48*Utility!P14","v":0},1,"I1"]
[null,null,null,"GENERAL",2,"I2",{"$f":"K13-I15","v":4021734.6636138177},null,{"$f":"-SUM(J15:P15)","v":-3285910.1294942964},{"$f":"Value!J$48*Utility!J15","v":650666.8770061268},{"$f":"Value!K$48*Utility!K15","v":660785.607925802},{"$f":"Value!L$48*Utility!L15","v":657059.93797370058},null,{"$f":"Value!N$48*Utility!N15","v":653573.82906727644},{"$f":"Value!O$48*Utility!O15","v":663823.87752139068},{"$f":"Value!P$48*Utility!P15","v":0},2,"I2"]
[null,null,null,"NON_DUR",3,"I3",{"$f":"L13-I16","v":3453584.9828119162},null,{"$f":"-SUM(J16:P16)","v":-2821194.0135010681},{"$f":"Value!J$48*Utility!J16","v":559855.53862177371},{"$f":"Value!K$48*Utility!K16","v":561770.72785948764},{"$f":"Value!L$48*Utility!L16","v":566045.6237328815},null,{"$f":"Value!N$48*Utility!N16","v":564332.88483195845},{"$f":"Value!O$48*Utility!O16","v":569189.23845496669},{"$f":"Value!P$48*Utility!P16","v":0},3,"I3"]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"N18-I18","v":-380673.02397004381},null,{"$f":"-SUM(J18:P18)+N18","v":-71141.545271236973},{"$f":"Value!J$48*Utility!J18","v":14754.917127490431},{"$f":"Value!K$48*Utility!K18","v":11956.806717453681},{"$f":"Value!L$48*Utility!L18","v":14275.908966326982},null,{"$f":"Value!N$48*Utility!N18","v":-451814.56924128078},{"$f":"Value!O$48*Utility!O18","v":30153.912459965832},{"$f":"Value!P$48*Utility!P18","v":0},4,"L1"]
[null,null,null,"PRLTRT",5,"L2",{"$f":"O19-I19","v":-56096.708288082882},null,{"$f":"-SUM(J19:P19)+O19","v":-18282.516942450413},{"$f":"Value!J$48*Utility!J19","v":6567.6614877204647},{"$f":"Value!K$48*Utility!K19","v":2288.5530197544203},{"$f":"Value!L$48*Utility!L19","v":4688.9688765099409},null,{"$f":"Value!N$48*Utility!N19","v":4737.3335584655852},{"$f":"Value!O$48*Utility!O19","v":-74379.225230533295},{"$f":"Value!P$48*Utility!P19","v":0},5,"L2"]
[null,null,null,"DPNDNT",6,"L3",{"$f":"P20-I20","v":-941.83310695112561},null,{"$f":"-SUM(J20:P20)+P20","v":941.83310695112561},{"$f":"Value!J$48*Utility!J20","v":43.022116679780275},{"$f":"Value!K$48*Utility!K20","v":-384.88686926312948},{"$f":"Value!L$48*Utility!L20","v":-144.84349007858975},null,{"$f":"Value!N$48*Utility!N20","v":-395.57553240999738},{"$f":"Value!O$48*Utility!O20","v":-59.549331879189275},{"$f":"Value!P$48*Utility!P20","v":0},6,"L3"]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"-I22","v":-4134.5364145489511},null,{"$f":"-SUM(J22:P22)","v":4134.5364145489511},{"$f":"Value!J$48*Utility!J22","v":-33.842373547266199},{"$f":"Value!K$48*Utility!K22","v":37.884540179298732},{"$f":"Value!L$48*Utility!L22","v":2.4458633417670406},null,{"$f":"Value!N$48*Utility!N22","v":-3588.9313510422508},{"$f":"Value!O$48*Utility!O22","v":-552.09309348050022},{"$f":"Value!P$48*Utility!P22","v":0},7,"G1"]
[null,null,null,"NATIONAL",8,"G2",{"$f":"-I23","v":-6108.9122629530748},null,{"$f":"-SUM(J23:P23)","v":6108.9122629530748},{"$f":"Value!J$48*Utility!J23","v":-11.489267565583171},{"$f":"Value!K$48*Utility!K23","v":119.2989554078685},{"$f":"Value!L$48*Utility!L23","v":53.319222304969166},null,{"$f":"Value!N$48*Utility!N23","v":-5465.3533168609938},{"$f":"Value!O$48*Utility!O23","v":-804.68785623933582},{"$f":"Value!P$48*Utility!P23","v":0},8,"G2"]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E23","v":9},"FI",{"$f":"-I25","v":-682.97837159622873},null,{"$f":"-SUM(J25:P25)","v":682.97837159622873},{"$f":"Value!J$48*Utility!J25","v":-3.3074858541307157},{"$f":"Value!K$48*Utility!K25","v":-11.531155878323043},{"$f":"Value!L$48*Utility!L25","v":-6.1872292895877719},null,{"$f":"Value!N$48*Utility!N25","v":-620.94186383282988},{"$f":"Value!O$48*Utility!O25","v":-41.010636741357317},{"$f":"Value!P$48*Utility!P25","v":0},9,"FI"]
[null,null,null,"RETAIL",{"$f":"1+E25","v":10},"FL",{"$f":"-I26","v":-483.03893218050075},null,{"$f":"-SUM(J26:P26)","v":483.03893218050075},{"$f":"Value!J$48*Utility!J26","v":-51.800660196289165},{"$f":"Value!K$48*Utility!K26","v":-276.54294385722557},{"$f":"Value!L$48*Utility!L26","v":-173.22994521261575},null,{"$f":"Value!N$48*Utility!N26","v":26.410197220532158},{"$f":"Value!O$48*Utility!O26","v":-7.8755801349024175},{"$f":"Value!P$48*Utility!P26","v":0},10,"FL"]
[null,null,null,"GOVT",{"$f":"1+E26","v":11},"FG",{"$f":"-I27","v":0},null,{"$f":"-SUM(J27:P27)","v":0},{"$f":"Value!J$48*Utility!J27","v":0},{"$f":"Value!K$48*Utility!K27","v":0},{"$f":"Value!L$48*Utility!L27","v":0},null,{"$f":"Value!N$48*Utility!N27","v":0},{"$f":"Value!O$48*Utility!O27","v":0},{"$f":"Value!P$48*Utility!P27","v":0},11,"FG"]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT"]
[null,null,null,null,null,null,null,null,"0"]
[null,null,null,null,null,null,null,null,"0"]
[null,null,null,null,null,null,"HQ - ¡",null,"a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"n"]
[null,null,null,null,"0","0",{"$f":"-SUM(G36:G38)","v":11244.487371891271},null,{"$f":"-SUM(I36:I38)","v":-187956.65045380752},null,{"$f":"-G35/I35","v":5.9824897627949222E-2},null,null,{"$f":"-N44","v":-4.5351397557338351E-2}]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"Value!G14-PSIU!G14","v":-4273.5651164725423},null,{"$f":"-Rates!H14","v":71451.284882764725},null,{"$f":"-G36/I36","v":5.9810892463088502E-2}]
[null,null,null,"GENERAL",2,"I2",{"$f":"Value!G15-PSIU!G15","v":-3731.8650438962504},null,{"$f":"-Rates!H15","v":62415.585979707554},null,{"$f":"-G37/I37","v":5.9790595334786215E-2}]
[null,null,null,"NON_DUR",3,"I3",{"$f":"Value!G16-PSIU!G16","v":-3239.0572115224786},null,{"$f":"-Rates!H16","v":54089.779591335246},null,{"$f":"-G38/I38","v":5.9882980407658194E-2}]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"Value!G18-PSIU!G18","v":477103.1071598017}]
[null,null,null,"PRLTRT",5,"L2",{"$f":"Value!G19-PSIU!G19","v":78801.751191635936}]
[null,null,null,"DPNDNT",6,"L3",{"$f":"Value!G20-PSIU!G20","v":1510.402854097561},null,null,null,"tax"]
[null,null,null,null,null,null,null,null,null,null,"rates"]
[null,null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"Value!G22-PSIU!G22","v":4275.5481420226588},null,null,null,0.06,"local",null,{"$f":"Value!G57*(1-K45-K44)*(1-N47)","v":4.5351397557338351E-2}]
[null,null,null,"NATIONAL",8,"G2",{"$f":"Value!G23-PSIU!G23","v":6512.4000742532571},null,null,null,0.1,"national"]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E45","v":9},"FI",{"$f":"Value!G25-PSIU!G25","v":820.69604547012239},null,null,null,0.1,"commercial",null,{"$f":"K47","v":0.1}]
[null,null,null,"RETAIL",{"$f":"1+E47","v":10},"FL",{"$f":"Value!G26-PSIU!G26","v":698.25042800040592},null,null,null,0.1,"retail"]
[null,null,null,"GOVT",{"$f":"1+E48","v":11},"FG",{"$f":"Value!G27-PSIU!G27","v":0},null,null,null,0.1,"government"]
[null,null,null,null,null,null,null,null,null,null,"agents'"]
[null,null,null,null,null,null,null,null,null,null,"fees"]

{"sheet":"Finance","index":9,"n_rows":89,"n_cols":39,"rows_kept":89,"cut":false,"hidden":false,"merged":[[88,9,88,10],[88,15,88,16],[4,33,4,34],[24,33,24,34],[4,9,4,10],[4,15,4,16]]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"GOVERNMENT",null,null,"COMMERCIAL BANKING",null,null,"RETAIL BANKING",null,null,"GOVERNMENT BANKING",null,null,null,null,null,null,null,null,null,null,"COMMERCIAL BANKING",null,null,null,"RETAIL BANKING",null,null,null,"GOVERNMENT BANKING"]
[]
[]
[null,null,null,null,null,null,null,null,null,"LOCAL","NATIONAL",null,"SAVINGS","INVESTMENT",null,"SAVINGS","INVESTMENT",null,"SAVINGS","INVESTMENT",null,null,null,null,null,null,null,null,null,"SAVINGS","INVESTMENT",null,null,"SAVINGS","INVESTMENT",null,null,"SAVINGS","INVESTMENT"]
[null,null,null,null,null,null,null,null,null,7,8,null,9,9,null,10,10,null,11,11,null,null,null,null,null,null,null,null,null,9,9,null,null,10,10,null,null,11,11]
[null,null,null,null,null,null,null,null,null,"G1","G2",null,"FI","FI",null,"FL","FL",null,"FG","FG",null,null,null,null,null,null,null,null,null,"FI","FI",null,null,"FL","FL",null,null,"FG","FG"]
[null,null,null,null,null,null,null,null,null,{"$f":"Boundary!R39+Boundary!R57+Boundary!R75","v":0},{"$f":"Boundary!S39+Boundary!S57+Boundary!S75","v":0},null,{"$f":"Boundary!U39+Boundary!U57+Boundary!U75","v":0},{"$f":"Boundary!U103","v":0},null,{"$f":"Boundary!V39+Boundary!V57+Boundary!V75","v":0},{"$f":"Boundary!V103","v":0},null,{"$f":"Boundary!W39+Boundary!W57+Boundary!W75","v":0},{"$f":"Boundary!W103","v":0}]
[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,null,"Margin",null,null,{"$f":"1/9","v":0.1111111111111111},null,null,null,{"$f":"1/9","v":0.1111111111111111},null,null,null,{"$f":"IF(AM15>0,1/AM15-1,0)","v":0}]
[null,null,null,null,null,"0","0",null,null,{"$f":"Boundary!R41+Boundary!R59+Boundary!R77","v":0},{"$f":"Boundary!S41+Boundary!S59+Boundary!S77","v":0},null,{"$f":"Boundary!U41+Boundary!U59+Boundary!U77","v":0},{"$f":"Boundary!V41+Boundary!V59+Boundary!V77","v":0},null,{"$f":"Boundary!X41+Boundary!X59+Boundary!X77","v":0},{"$f":"Boundary!Y41+Boundary!Y59+Boundary!Y77","v":0},null,{"$f":"Boundary!AA41+Boundary!AA59+Boundary!AA77","v":0},{"$f":"Boundary!#REF!+Boundary!#REF!+Boundary!#REF!","v":{"$error":"#REF!"}},"0","0"]
[null,null,null,"INDUSTRIES","CAPITAL",1,"I1",null,null,{"$f":"Boundary!R42+Boundary!R60+Boundary!R78","v":512.52683333958612},{"$f":"Boundary!S42+Boundary!S60+Boundary!S78","v":854.21138889931035},null,{"$f":"Boundary!U42+Boundary!U60+Boundary!U78","v":0},{"$f":"Boundary!U106","v":175394.44161509516},null,{"$f":"Boundary!V42+Boundary!V60+Boundary!V78","v":0},{"$f":"Boundary!V106","v":0},null,{"$f":"Boundary!W42+Boundary!W60+Boundary!W78","v":0},{"$f":"Boundary!W106","v":0},"I1",1,"CAPITAL","INDUSTRIES"]
[null,null,null,null,"GENERAL",2,"I2",null,null,{"$f":"Boundary!R43+Boundary!R61+Boundary!R79","v":447.71689744483444},{"$f":"Boundary!S43+Boundary!S61+Boundary!S79","v":746.19482907472411},null,{"$f":"Boundary!U43+Boundary!U61+Boundary!U79","v":0},{"$f":"Boundary!U107","v":153204.08273229812},null,{"$f":"Boundary!V43+Boundary!V61+Boundary!V79","v":0},{"$f":"Boundary!V107","v":0},null,{"$f":"Boundary!W43+Boundary!W61+Boundary!W79","v":0},{"$f":"Boundary!W107","v":0},"I2",2,"GENERAL",null,null,null,"T","n",null,{"$f":"GetTerm(AE15,N25,M25,AD12,Boundary!U97)","v":6.1762250460517043},{"$f":"Nu","v":-4.5351397557338351E-2},null,null,{"$f":"GetTerm(AI15,Q26,P26,AH12,Boundary!V97)","v":6.1741465343982709},{"$f":"Nu","v":-4.5351397557338351E-2},null,null,{"$f":"GetTerm(AM15,T27,S27,AL12,Boundary!W97)","v":0},{"$f":"Nu","v":-4.5351397557338351E-2}]
[null,null,null,null,"NON_DUR",3,"I3",null,null,{"$f":"Boundary!R44+Boundary!R62+Boundary!R80","v":388.0025069309998},{"$f":"Boundary!S44+Boundary!S62+Boundary!S80","v":646.67084488499972},null,{"$f":"Boundary!U44+Boundary!U62+Boundary!U80","v":0},{"$f":"Boundary!U108","v":132766.1609892275},null,{"$f":"Boundary!V44+Boundary!V62+Boundary!V80","v":0},{"$f":"Boundary!V108","v":0},null,{"$f":"Boundary!W44+Boundary!W62+Boundary!W80","v":0},{"$f":"Boundary!W108","v":0},"I3",3,"NON_DUR"]
[]
[null,null,null,"HOUSEHOLDS","BOURGS",4,"L1",null,null,{"$f":"Boundary!R46+Boundary!R64+Boundary!R82","v":6993.7522379236325},{"$f":"Boundary!S46+Boundary!S64+Boundary!S82","v":11656.253729872722},null,{"$f":"Boundary!U46+Boundary!U64+Boundary!U82","v":-333424.63847759174},{"$f":"Boundary!U110","v":0},null,{"$f":"Boundary!V46+Boundary!V64+Boundary!V82","v":-318682.37526779657},{"$f":"Boundary!V110","v":0},null,{"$f":"Boundary!W46+Boundary!W64+Boundary!W82","v":0},{"$f":"Boundary!W110","v":0},"L1",4,"BOURGS","HOUSEHOLDS",null,null,"NPV","P",null,{"$f":"IF(M33>0,(1+N33)^(-1/M33),0)","v":0.76038173181010937},{"$f":"IF(AD18>0,1/AD18-1,0)","v":0.3151289124470058},null,null,{"$f":"IF(P33>0,(1+Q33)^(-1/P33),0)","v":0.76045183343466438},{"$f":"IF(AH18>0,1/AH18-1,0)","v":0.31500767837377674},null,null,{"$f":"IF(S33>0,(1+T33)^(-1/S33),0)","v":0},{"$f":"IF(AL18>0,1/AL18-1,0)","v":0}]
[null,null,null,null,"PRLTRT",5,"L2",null,null,{"$f":"Boundary!R47+Boundary!R65+Boundary!R83","v":1460.0421768974713},{"$f":"Boundary!S47+Boundary!S65+Boundary!S83","v":2433.4036281624522},null,{"$f":"Boundary!U47+Boundary!U65+Boundary!U83","v":-34679.684572726008},{"$f":"Boundary!U111","v":0},null,{"$f":"Boundary!V47+Boundary!V65+Boundary!V83","v":0},{"$f":"Boundary!V111","v":398374.96790629945},null,{"$f":"Boundary!W47+Boundary!W65+Boundary!W83","v":0},{"$f":"Boundary!W111","v":0},"L2",5,"PRLTRT"]
[null,null,null,null,"DPNDNT",6,"L3",null,null,{"$f":"Boundary!R48+Boundary!R66+Boundary!R84","v":-1230.932129289396},{"$f":"Boundary!S48+Boundary!S66+Boundary!S84","v":-2051.5535488156602},null,{"$f":"Boundary!U48+Boundary!U66+Boundary!U84","v":0},{"$f":"Boundary!U112","v":0},null,{"$f":"Boundary!V48+Boundary!V66+Boundary!V84","v":0},{"$f":"Boundary!V112","v":-23.22383318426208},null,{"$f":"Boundary!W48+Boundary!W66+Boundary!W84","v":0},{"$f":"Boundary!W112","v":0},"L3",6,"DPNDNT",null,null,null,"       1       ",null,null,"FI","FI",null,null,"FL","FL",null,null,"FG","FG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1 - n)T",null,null,9,9,null,null,10,10,null,null,11,11]
[null,null,null,"GOVERNANCE","LOCAL",7,"G1",null,null,{"$f":"Boundary!R50+Boundary!R68+Boundary!R86","v":-9292.3612072152246},{"$f":"Boundary!S50+Boundary!S68+Boundary!S86","v":0},null,{"$f":"Boundary!U50+Boundary!U68+Boundary!U86","v":0},{"$f":"Boundary!U114","v":-59.400559025565549},null,{"$f":"Boundary!V50+Boundary!V68+Boundary!V86","v":0},{"$f":"Boundary!V114","v":0},null,{"$f":"Boundary!W50+Boundary!W68+Boundary!W86","v":0},{"$f":"Boundary!W114","v":0},"G1",7,"LOCAL","GOVERNANCE",null,null,null,null,null,"SAVINGS","INVESTMENT",null,null,null,"SAVINGS","INVESTMENT",null,"SAVINGS","INVESTMENT"]
[null,null,null,null,"NATIONAL",8,"G2",null,null,{"$f":"Boundary!R51+Boundary!R69+Boundary!R87","v":500},{"$f":"Boundary!S51+Boundary!S69+Boundary!S87","v":-14653.935345358706},null,{"$f":"Boundary!U51+Boundary!U69+Boundary!U87","v":0},{"$f":"Boundary!U115","v":-90.37099968124474},null,{"$f":"Boundary!V51+Boundary!V69+Boundary!V87","v":0},{"$f":"Boundary!V115","v":0},null,{"$f":"Boundary!W51+Boundary!W69+Boundary!W87","v":0},{"$f":"Boundary!W115","v":0},"G2",8,"NATIONAL"]
[]
[null,null,null,"BANKING","CMRCL",{"$f":"1+F23","v":9},"FI",null,null,{"$f":"Boundary!R53+Boundary!R71+Boundary!R89","v":113.25268396809531},{"$f":"Boundary!S53+Boundary!S71+Boundary!S89","v":188.75447328015889},null,{"$f":"Boundary!U53+Boundary!U71+Boundary!U89","v":368104.3230503177},{"$f":"Boundary!U117","v":-460150.22550306836},null,{"$f":"Boundary!V53+Boundary!V71+Boundary!V89","v":0},{"$f":"Boundary!V117","v":0},null,{"$f":"Boundary!W53+Boundary!W71+Boundary!W89","v":0},{"$f":"Boundary!W117","v":0},"F1",9,"RETAIL","BANKING",null,null,null,null,null,"COMMERCIAL BANKING",null,null,null,"RETAIL BANKING",null,null,null,"GOVERNMENT BANKING"]
[null,null,null,null,"RETAIL",{"$f":"1+F25","v":10},"FL",null,null,{"$f":"Boundary!R54+Boundary!R72+Boundary!R90","v":108},{"$f":"Boundary!S54+Boundary!S72+Boundary!S90","v":180},null,{"$f":"Boundary!U54+Boundary!U72+Boundary!U90","v":0},{"$f":"Boundary!U118","v":0},null,{"$f":"Boundary!V54+Boundary!V72+Boundary!V90","v":318682.37526779657},{"$f":"Boundary!V118","v":-398351.74407311517},null,{"$f":"Boundary!W54+Boundary!W72+Boundary!W90","v":0},{"$f":"Boundary!W118","v":0},"F2",10,"COMMERCIAL"]
[null,null,null,null,"GOVT",{"$f":"1+F26","v":11},"FG",null,null,{"$f":"Boundary!R55+Boundary!R73+Boundary!R91","v":0},{"$f":"Boundary!S55+Boundary!S73+Boundary!S91","v":0},null,{"$f":"Boundary!U55+Boundary!U73+Boundary!U91","v":0},{"$f":"Boundary!U119","v":0},null,{"$f":"Boundary!V55+Boundary!V73+Boundary!V91","v":0},{"$f":"Boundary!V119","v":0},null,{"$f":"Boundary!W55+Boundary!W73+Boundary!W91","v":0},{"$f":"Boundary!W119","v":0}]
[null,null,null,null,null,null,null,null,null,"G1","G2",null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,null,null,null,null,null,7,8,null,9,9,null,10,10,null,11,11]
[null,null,null,null,null,null,null,null,null,"LOCAL","NATIONAL",null,"SAVINGS","INVESTMENT",null,"SAVINGS","INVESTMENT",null,"SAVINGS","INVESTMENT"]
[null,null,null,null,null,null,null,null,null,9,9,null,9,9,null,10,10,null,11,11]
[null,null,null,null,null,null,null,null,null,"F1","F1",null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,null,null,null,null,null,{"$f":"Boundary!R33","v":1},{"$f":"Boundary!S33","v":1},null,{"$f":"IF(AD15>0,1/AD15,0)","v":0.16191119859521202},{"$f":"-AE15","v":4.5351397557338351E-2},null,{"$f":"IF(AH15>0,1/AH15,0)","v":0.16196570561269638},{"$f":"-AI15","v":4.5351397557338351E-2},null,{"$f":"IF(AL15>0,1/AL15,0)","v":0},{"$f":"-AM15","v":4.5351397557338351E-2},null,null,"1/T","-n"]
[null,null,null,null,null,null,null,null,null,"G1","G2",null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,null,null,null,null,null,7,8,null,9,9,null,10,10,null,11,11]
[null,null,null,null,null,null,null,null,null,"LOCAL","NATIONAL",null,"SAVINGS","INVESTMENT",null,"SAVINGS","INVESTMENT",null,"SAVINGS","INVESTMENT"]
[null,null,null,null,null,null,null,null,null,7,8,null,9,9,null,10,10,null,11,11]
[null,null,null,null,null,null,null,null,null,"G1","G2",null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,null,null,null,null,null,{"$f":"J$33*J11","v":0},{"$f":"K$33*K11","v":0},null,{"$f":"M$33*M11","v":0},{"$f":"N$33*N11","v":0},null,{"$f":"P$33*P11","v":0},{"$f":"Q$33*Q11","v":0},null,{"$f":"S$33*S11","v":0},{"$f":"T$33*T11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"g / T","-nkk",null,"g / T","-nkk",null,"g / T","-nkk"]
[null,null,null,null,null,"0","0",null,null,{"$f":"J$33*J13","v":0},0,null,{"$f":"M$33*M13","v":0},0,null,{"$f":"P$33*P13","v":0},0,null,{"$f":"S$33*S13","v":0},{"$error":"#REF!"},"0","0"]
[null,null,null,"INDUSTRIES","CAPITAL",1,"I1",null,null,512.52683333958612,854.21138889931035,null,0,7954.3830510335501,null,0,0,null,0,0,"I1",1,"CAPITAL","INDUSTRIES"]
[null,null,null,null,"GENERAL",2,"I2",null,null,447.71689744483444,746.19482907472411,null,0,6948.0192633998076,null,0,0,null,0,0,"I2",2,"GENERAL"]
[null,null,null,null,"NON_DUR",3,"I3",null,null,388.0025069309998,646.67084488499972,null,0,6021.130949184042,null,0,0,null,0,0,"I3",3,"NON_DUR"]
[]
[null,null,null,"HOUSEHOLDS","BOURGS",4,"L1",null,null,{"$f":"J$33*J18","v":6993.7522379236325},11656.253729872722,null,{"$f":"M$33*M18","v":-53985.182857082131},0,null,{"$f":"P$33*P18","v":-51615.615776578772},0,null,{"$f":"S$33*S18","v":0},0,"L1",4,"BOURGS","HOUSEHOLDS"]
[null,null,null,null,"PRLTRT",5,"L2",null,null,1460.0421768974713,2433.4036281624522,null,-5615.0292960739516,0,null,0,18066.861546410491,null,0,0,"L2",5,"PRLTRT"]
[null,null,null,null,"DPNDNT",6,"L3",null,null,-1230.932129289396,-2051.5535488156602,null,0,0,null,0,-1.0532332915447766,null,0,0,"L3",6,"DPNDNT"]
[]
[null,null,null,"GOVERNANCE","LOCAL",7,"G1",null,null,{"$f":"J$33*J22","v":-9292.3612072152246},{"$f":"K$33*K22","v":0},null,{"$f":"M$33*M22","v":0},{"$f":"N$33*N22","v":-2.693898367496566},null,{"$f":"P$33*P22","v":0},{"$f":"Q$33*Q22","v":0},null,{"$f":"S$33*S22","v":0},{"$f":"T$33*T22","v":0},"G1",7,"LOCAL","GOVERNANCE"]
[null,null,null,null,"NATIONAL",8,"G2",null,null,{"$f":"J$33*J23","v":500},{"$f":"K$33*K23","v":-14653.935345358706},null,{"$f":"M$33*M23","v":0},{"$f":"N$33*N23","v":-4.0984511341982275},null,{"$f":"P$33*P23","v":0},{"$f":"Q$33*Q23","v":0},null,{"$f":"S$33*S23","v":0},{"$f":"T$33*T23","v":0},"G2",8,"NATIONAL"]
[]
[null,null,null,"BANKING","CMRCL",{"$f":"1+F51","v":9},"FI",null,null,{"$f":"J$33*J25","v":113.25268396809531},188.75447328015889,null,{"$f":"M$33*M25","v":59600.21215315607},-20868.455812888547,null,{"$f":"P$33*P25","v":0},0,null,{"$f":"S$33*S25","v":0},0,"F1",9,"RETAIL","BANKING"]
[null,null,null,null,"RETAIL",{"$f":"1+F53","v":10},"FL",null,null,108,180,null,0,0,null,51615.615776578772,-18065.808313118949,null,0,0,"F2",10,"COMMERCIAL"]
[null,null,null,null,"GOVT",{"$f":"1+F54","v":11},"FG",null,null,0,0,null,0,0,null,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,"G1","G2",null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,null,null,null,null,null,7,8,null,9,9,null,10,10,null,11,11]
[null,null,null,null,null,null,null,null,null,"LOCAL","NATIONAL",null,"SAVINGS","INVESTMENT",null,"SAVINGS","INVESTMENT",null,"SAVINGS","INVESTMENT"]
[null,null,null,null,null,null,null,null,null,7,8,null,9,9,null,10,10,null,11,11]
[null,null,null,null,null,null,null,null,null,"G1","G2",null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"AE18","v":0.3151289124470058},1,null,{"$f":"AI18","v":0.31500767837377674},1,null,{"$f":"AL15","v":0},1,null,null,"1/NPV - 1","1"]
[null,null,null,null,null,null,null,null,null,"G1","G2",null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,null,null,null,null,null,7,8,null,9,9,null,10,10,null,11,11]
[null,null,null,null,null,null,null,null,null,"LOCAL","NATIONAL",null,"SAVINGS","INVESTMENT",null,"SAVINGS","INVESTMENT",null,"SAVINGS","INVESTMENT"]
[null,null,null,null,null,null,null,null,null,7,8,null,9,9,null,10,10,null,11,11]
[null,null,null,null,null,null,null,null,null,"G1","G2",null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,null,null,null,null,null,{"$f":"J$61*Finance!J39","v":0},{"$f":"K$61*Finance!K39","v":0},null,{"$f":"M$61*Finance!M39","v":0},{"$f":"N$61*Finance!N39","v":0},null,{"$f":"P$61*Finance!P39","v":0},{"$f":"Q$61*Finance!Q39","v":0},null,{"$f":"S$61*Finance!S39","v":0},{"$f":"T$61*Finance!T39","v":0},null,null,null,null,null,null,null,null,null,"w","b"]
[null,null,null,null,null,null,null,"e"]
[null,null,null,null,null,"0","0",{"$f":"-SUM(H70:H83)","v":48.285101227151245},null,{"$f":"-J67-SUM(J70:J83)","v":5.6843418860808015E-13},{"$f":"-K67-SUM(K70:K83)","v":-9.0949470177292824E-13},null,{"$f":"-M67-SUM(M70:M83)","v":7.2759576141834259E-12},{"$f":"-N67-SUM(N70:N83)","v":-48.285101227156701},null,{"$f":"-P67-SUM(P70:P83)","v":0},{"$f":"-Q67-SUM(Q70:Q83)","v":3.637978807091713E-12},null,{"$f":"-S67-SUM(S70:S83)","v":0},{"$f":"-T67-SUM(T70:T83)","v":0},"0","0",null,null,null,null,null,"0","0"]
[null,null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"-SUM(J70:T70)","v":-9321.1212732724471},null,{"$f":"J$61*Finance!J42","v":512.52683333958612},{"$f":"K$61*Finance!K42","v":854.21138889931035},null,{"$f":"M$61*Finance!M42","v":0},{"$f":"N$61*Finance!N42","v":7954.3830510335501},null,{"$f":"P$61*Finance!P42","v":0},{"$f":"Q$61*Finance!Q42","v":0},null,{"$f":"S$61*Finance!S42","v":0},{"$f":"T$61*Finance!T42","v":0},"I1",1,"CAPITAL","INDUSTRIES",null,null,null,"I1",1,{"$f":"Nexus!G36","v":-5.573145235270624E-3},{"$f":"Finance!H70/Nexus!G36","v":1672506.4357343679}]
[null,null,null,null,"GENERAL",2,"I2",{"$f":"-SUM(J71:T71)","v":-8141.9309899193668},null,{"$f":"J$61*Finance!J43","v":447.71689744483444},{"$f":"K$61*Finance!K43","v":746.19482907472411},null,{"$f":"M$61*Finance!M43","v":0},{"$f":"N$61*Finance!N43","v":6948.0192633998076},null,{"$f":"P$61*Finance!P43","v":0},{"$f":"Q$61*Finance!Q43","v":0},null,{"$f":"S$61*Finance!S43","v":0},{"$f":"T$61*Finance!T43","v":0},"I2",2,"GENERAL",null,null,null,null,"I2",2,{"$f":"Nexus!G37","v":-5.5907402440748821E-3},{"$f":"Finance!H71/Nexus!G37","v":1456324.321014245}]
[null,null,null,null,"NON_DUR",3,"I3",{"$f":"-SUM(J72:T72)","v":-7055.804301000042},null,{"$f":"J$61*Finance!J44","v":388.0025069309998},{"$f":"K$61*Finance!K44","v":646.67084488499972},null,{"$f":"M$61*Finance!M44","v":0},{"$f":"N$61*Finance!N44","v":6021.130949184042},null,{"$f":"P$61*Finance!P44","v":0},{"$f":"Q$61*Finance!Q44","v":0},null,{"$f":"S$61*Finance!S44","v":0},{"$f":"T$61*Finance!T44","v":0},"I3",3,"NON_DUR",null,null,null,null,"I3",3,{"$f":"Nexus!G38","v":-5.6420271788904242E-3},{"$f":"Finance!H72/Nexus!G38","v":1250579.636943127}]
[]
[null,null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"-SUM(J74:T74)","v":14621.601287821642},null,{"$f":"J$61*Finance!J46","v":6993.7522379236325},{"$f":"K$61*Finance!K46","v":11656.253729872722},null,{"$f":"M$61*Finance!M46","v":-17012.291962005034},{"$f":"N$61*Finance!N46","v":0},null,{"$f":"P$61*Finance!P46","v":-16259.315293612963},{"$f":"Q$61*Finance!Q46","v":0},null,{"$f":"S$61*Finance!S46","v":0},{"$f":"T$61*Finance!T46","v":0},"L1",4,"BOURGS","HOUSEHOLDS",null,null,null,"L1",4,{"$f":"Nexus!G40","v":0.20917830227594525},{"$f":"Finance!H74/Nexus!G40","v":69900.181465920017}]
[null,null,null,null,"PRLTRT",5,"L2",{"$f":"-SUM(J75:T75)","v":-20190.849276040553},null,{"$f":"J$61*Finance!J47","v":1460.0421768974713},{"$f":"K$61*Finance!K47","v":2433.4036281624522},null,{"$f":"M$61*Finance!M47","v":-1769.4580754298609},{"$f":"N$61*Finance!N47","v":0},null,{"$f":"P$61*Finance!P47","v":0},{"$f":"Q$61*Finance!Q47","v":18066.861546410491},null,{"$f":"S$61*Finance!S47","v":0},{"$f":"T$61*Finance!T47","v":0},"L2",5,"PRLTRT",null,null,null,null,"L2",5,{"$f":"Nexus!G41","v":-1.226708437508969},{"$f":"Finance!H75/Nexus!G41","v":16459.370995312755}]
[null,null,null,null,"DPNDNT",6,"L3",{"$f":"-SUM(J76:T76)","v":3283.5389113966012},null,{"$f":"J$61*Finance!J48","v":-1230.932129289396},{"$f":"K$61*Finance!K48","v":-2051.5535488156602},null,{"$f":"M$61*Finance!M48","v":0},{"$f":"N$61*Finance!N48","v":0},null,{"$f":"P$61*Finance!P48","v":0},{"$f":"Q$61*Finance!Q48","v":-1.0532332915447766},null,{"$f":"S$61*Finance!S48","v":0},{"$f":"T$61*Finance!T48","v":0},"L3",6,"DPNDNT",null,null,null,null,"L3",6,{"$f":"Nexus!G42","v":13.282505069467646},{"$f":"Finance!H76/Nexus!G42","v":247.20780411704396}]
[]
[null,null,null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"-SUM(J78:T78)","v":9295.0551055827218},null,{"$f":"J$61*Finance!J50","v":-9292.3612072152246},{"$f":"K$61*Finance!K50","v":0},null,{"$f":"M$61*Finance!M50","v":0},{"$f":"N$61*Finance!N50","v":-2.693898367496566},null,{"$f":"P$61*Finance!P50","v":0},{"$f":"Q$61*Finance!Q50","v":0},null,{"$f":"S$61*Finance!S50","v":0},{"$f":"T$61*Finance!T50","v":0},"G1",7,"LOCAL","GOVERNANCE",null,null,null,"G1",7,{"$f":"Nexus!G44","v":151.60168914990589},{"$f":"Finance!H78/Nexus!G44","v":61.31234524960761}]
[null,null,null,null,"NATIONAL",8,"G2",{"$f":"-SUM(J79:T79)","v":14158.033796492904},null,{"$f":"J$61*Finance!J51","v":500},{"$f":"K$61*Finance!K51","v":-14653.935345358706},null,{"$f":"M$61*Finance!M51","v":0},{"$f":"N$61*Finance!N51","v":-4.0984511341982275},null,{"$f":"P$61*Finance!P51","v":0},{"$f":"Q$61*Finance!Q51","v":0},null,{"$f":"S$61*Finance!S51","v":0},{"$f":"T$61*Finance!T51","v":0},"G2",8,"NATIONAL",null,null,null,null,"G2",8,{"$f":"Nexus!G45","v":80.701140348978043},{"$f":"Finance!H79/Nexus!G45","v":175.43784059641473}]
[]
[null,null,null,"BANKING","CMRCL",{"$f":"1+F79","v":9},"FI",{"$f":"-SUM(J81:T81)","v":1784.6986182054025},null,{"$f":"J$61*Finance!J53","v":113.25268396809531},{"$f":"K$61*Finance!K53","v":188.75447328015889},null,{"$f":"M$61*Finance!M53","v":18781.750037434889},{"$f":"N$61*Finance!N53","v":-20868.455812888547},null,{"$f":"P$61*Finance!P53","v":0},{"$f":"Q$61*Finance!Q53","v":0},null,{"$f":"S$61*Finance!S53","v":0},{"$f":"T$61*Finance!T53","v":0},"F1",9,"RETAIL","BANKING",null,null,null,"F1",9,{"$f":"Nexus!G47","v":29.796268721074377},{"$f":"Finance!H81/Nexus!G47","v":59.89671508577571}]
[null,null,null,null,"RETAIL",{"$f":"1+F81","v":10},"FL",{"$f":"-SUM(J82:T82)","v":1518.493019505986},null,{"$f":"J$61*Finance!J54","v":108},{"$f":"K$61*Finance!K54","v":180},null,{"$f":"M$61*Finance!M54","v":0},{"$f":"N$61*Finance!N54","v":0},null,{"$f":"P$61*Finance!P54","v":16259.315293612963},{"$f":"Q$61*Finance!Q54","v":-18065.808313118949},null,{"$f":"S$61*Finance!S54","v":0},{"$f":"T$61*Finance!T54","v":0},"F2",10,"COMMERCIAL",null,null,null,null,"F2",10,{"$f":"Nexus!G48","v":16.222493939897621},{"$f":"Finance!H82/Nexus!G48","v":93.6041662355874}]
[null,null,null,null,"GOVT",{"$f":"1+F82","v":11},"FG",{"$f":"-SUM(J83:T83)","v":0},null,{"$f":"J$61*Finance!J55","v":0},{"$f":"K$61*Finance!K55","v":0},null,{"$f":"M$61*Finance!M55","v":0},{"$f":"N$61*Finance!N55","v":0},null,{"$f":"P$61*Finance!P55","v":0},{"$f":"Q$61*Finance!Q55","v":0},null,{"$f":"S$61*Finance!S55","v":0},{"$f":"T$61*Finance!T55","v":0},"FG",11,"GOVT",null,null,null,null,"FG",11,{"$f":"Nexus!G49","v":0}]
[null,null,null,null,null,null,null,null,null,"G1","G2",null,"FI","FI",null,"FL","FL",null,"FG","FG"]
[null,null,null,null,null,null,null,null,null,7,8,null,9,9,null,10,10,null,11,11]
[null,null,null,null,null,null,null,null,null,"LOCAL","NATIONAL",null,"SAVINGS","INVESTMENT",null,"SAVINGS","INVESTMENT",null,"SAVINGS","INVESTMENT"]
[]
[]
[null,null,null,null,null,null,null,null,null,"GOVERNMENT",null,null,"COMMERCIAL BANKING",null,null,"RETAIL BANKING",null,null,"GOVERNMENT BANKING"]

{"sheet":"Price","index":10,"n_rows":63,"n_cols":20,"rows_kept":63,"cut":false,"hidden":false,"merged":[[5,9,5,11],[5,13,5,15]]}
[]
[]
[]
[]
[]
[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,"0",1,2,3,null,4,5,6]
[null,null,"beta >",null,null,null,"Hb >",null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,null,{"$f":"-SUM(J11:P11)","v":26538728.313890569},{"$f":"-SUM(J13:J27)","v":-6138913.8407586263},{"$f":"-SUM(K13:K27)","v":-5922731.7260385035},{"$f":"-SUM(L13:L27)","v":-5716987.0419673854},null,{"$f":"-SUM(N13:N27)","v":-4326607.0420924183},{"$f":"-SUM(O13:O27)","v":-4433488.6630336326},{"$f":"-SUM(P13:P27)","v":0}]
[]
[null,null,null,null,"0","0",{"$f":"-SUM(G14:G26)","v":-26538728.313890565},null,{"$f":"-I11-SUM(I14:I27)","v":-4293050.8412305079},{"$f":"Finance!AE70*Utility!J41","v":1672506.4357343679},{"$f":"Finance!AE71*Utility!K41","v":1456324.321014245},{"$f":"Finance!AE72*Utility!L41","v":1250579.636943127},null,{"$f":"Finance!AE74*Utility!N41","v":0},{"$f":"Finance!AE75*Utility!O41","v":0},{"$f":"Finance!AE76*Utility!P41","v":0},"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"Finance!$AE70*Utility!G42","v":10035038.614406208},null,{"$f":"Finance!$AE70*Utility!I42","v":-8362532.1786718396},{"$f":"Finance!$AE70*Utility!J42","v":1672506.4357343679},{"$f":"Finance!$AE70*Utility!K42","v":1672506.4357343679},{"$f":"Finance!$AE70*Utility!L42","v":1672506.4357343679},null,{"$f":"Finance!$AE70*Utility!N42","v":1672506.4357343679},{"$f":"Finance!$AE70*Utility!O42","v":1672506.4357343679},{"$f":"Finance!$AE70*Utility!P42","v":0},"I1",1,"CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",{"$f":"Finance!$AE71*Utility!G43","v":8737945.9260854702},null,{"$f":"Finance!$AE71*Utility!I43","v":-7281621.6050712252},{"$f":"Finance!$AE71*Utility!J43","v":1456324.321014245},{"$f":"Finance!$AE71*Utility!K43","v":1456324.321014245},{"$f":"Finance!$AE71*Utility!L43","v":1456324.321014245},null,{"$f":"Finance!$AE71*Utility!N43","v":1456324.321014245},{"$f":"Finance!$AE71*Utility!O43","v":1456324.321014245},{"$f":"Finance!$AE71*Utility!P43","v":0},"I2",2,"GENERAL"]
[null,null,null,"NON_DUR",3,"I3",{"$f":"Finance!$AE72*Utility!G44","v":7503477.8216587622},null,{"$f":"Finance!$AE72*Utility!I44","v":-6252898.1847156351},{"$f":"Finance!$AE72*Utility!J44","v":1250579.636943127},{"$f":"Finance!$AE72*Utility!K44","v":1250579.636943127},{"$f":"Finance!$AE72*Utility!L44","v":1250579.636943127},null,{"$f":"Finance!$AE72*Utility!N44","v":1250579.636943127},{"$f":"Finance!$AE72*Utility!O44","v":1250579.636943127},{"$f":"Finance!$AE72*Utility!P44","v":0},"I3",3,"NON_DUR"]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"Finance!$AE74*Utility!G46","v":209700.54439776007},null,{"$f":"Finance!$AE74*Utility!I46","v":-279600.72586368007},{"$f":"Finance!$AE74*Utility!J46","v":69900.181465920017},{"$f":"Finance!$AE74*Utility!K46","v":69900.181465920017},{"$f":"Finance!$AE74*Utility!L46","v":69900.181465920017},null,{"$f":"Finance!$AE74*Utility!N46","v":-69900.181465920017},{"$f":"Finance!$AE74*Utility!O46","v":69900.181465920017},{"$f":"Finance!$AE74*Utility!P46","v":0},"L1",4,"BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",{"$f":"Finance!$AE75*Utility!G47","v":49378.112985938264},null,{"$f":"Finance!$AE75*Utility!I47","v":-65837.483981251018},{"$f":"Finance!$AE75*Utility!J47","v":16459.370995312755},{"$f":"Finance!$AE75*Utility!K47","v":16459.370995312755},{"$f":"Finance!$AE75*Utility!L47","v":16459.370995312755},null,{"$f":"Finance!$AE75*Utility!N47","v":16459.370995312755},{"$f":"Finance!$AE75*Utility!O47","v":-16459.370995312755},{"$f":"Finance!$AE75*Utility!P47","v":0},"L2",5,"PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",{"$f":"Finance!$AE76*Utility!G48","v":1236.0390205852198},null,{"$f":"Finance!$AE76*Utility!I48","v":-1236.0390205852198},{"$f":"Finance!$AE76*Utility!J48","v":247.20780411704396},{"$f":"Finance!$AE76*Utility!K48","v":247.20780411704396},{"$f":"Finance!$AE76*Utility!L48","v":247.20780411704396},null,{"$f":"Finance!$AE76*Utility!N48","v":247.20780411704396},{"$f":"Finance!$AE76*Utility!O48","v":247.20780411704396},{"$f":"Finance!$AE76*Utility!P48","v":0},"L3",6,"DPNDNT"]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"Finance!$AE78*Utility!G50","v":306.56172624803804},null,{"$f":"Finance!$AE78*Utility!I50","v":-306.56172624803804},{"$f":"Finance!$AE78*Utility!J50","v":61.31234524960761},{"$f":"Finance!$AE78*Utility!K50","v":61.31234524960761},{"$f":"Finance!$AE78*Utility!L50","v":61.31234524960761},null,{"$f":"Finance!$AE78*Utility!N50","v":61.31234524960761},{"$f":"Finance!$AE78*Utility!O50","v":61.31234524960761},{"$f":"Finance!$AE78*Utility!P50","v":0},"G1",7,"LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",{"$f":"Finance!$AE79*Utility!G51","v":877.18920298207365},null,{"$f":"Finance!$AE79*Utility!I51","v":-877.18920298207365},{"$f":"Finance!$AE79*Utility!J51","v":175.43784059641473},{"$f":"Finance!$AE79*Utility!K51","v":175.43784059641473},{"$f":"Finance!$AE79*Utility!L51","v":175.43784059641473},null,{"$f":"Finance!$AE79*Utility!N51","v":175.43784059641473},{"$f":"Finance!$AE79*Utility!O51","v":175.43784059641473},{"$f":"Finance!$AE79*Utility!P51","v":0},"G2",8,"NATIONAL"]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E23","v":9},"FI",{"$f":"Finance!$AE81*Utility!G53","v":299.48357542887857},null,{"$f":"Finance!$AE81*Utility!I53","v":-299.48357542887857},{"$f":"Finance!$AE81*Utility!J53","v":59.89671508577571},{"$f":"Finance!$AE81*Utility!K53","v":59.89671508577571},{"$f":"Finance!$AE81*Utility!L53","v":59.89671508577571},null,{"$f":"Finance!$AE81*Utility!N53","v":59.89671508577571},{"$f":"Finance!$AE81*Utility!O53","v":59.89671508577571},{"$f":"Finance!$AE81*Utility!P53","v":0},9,"FI","CMRCL","BANKING"]
[null,null,null,"RETAIL",{"$f":"1+E25","v":10},"FL",{"$f":"Finance!$AE82*Utility!G54","v":468.020831177937},null,{"$f":"Finance!$AE82*Utility!I54","v":-468.020831177937},{"$f":"Finance!$AE82*Utility!J54","v":93.6041662355874},{"$f":"Finance!$AE82*Utility!K54","v":93.6041662355874},{"$f":"Finance!$AE82*Utility!L54","v":93.6041662355874},null,{"$f":"Finance!$AE82*Utility!N54","v":93.6041662355874},{"$f":"Finance!$AE82*Utility!O54","v":93.6041662355874},{"$f":"Finance!$AE82*Utility!P54","v":0},10,"FL","RETAIL"]
[null,null,null,"GOVT",{"$f":"1+E26","v":11},"FG",{"$f":"Finance!$AE83*Utility!G55","v":0},null,{"$f":"Finance!$AE83*Utility!I55","v":0},{"$f":"Finance!$AE83*Utility!J55","v":0},{"$f":"Finance!$AE83*Utility!K55","v":0},{"$f":"Finance!$AE83*Utility!L55","v":0},null,{"$f":"Finance!$AE83*Utility!N55","v":0},{"$f":"Finance!$AE83*Utility!O55","v":0},{"$f":"Finance!$AE83*Utility!P55","v":0},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",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,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,null,{"$f":"I11/Nexus!I11","v":2.1746936300439281},{"$f":"J11/Nexus!J11","v":1648.3171852162297},{"$f":"K11/Nexus!K11","v":191.98457923651762},{"$f":"L11/Nexus!L11","v":38.994863654899085},"S:D",{"$f":"N11/Nexus!N11","v":1167.7295864485691},{"$f":"O11/Nexus!O11","v":21.852676003688568}]
[null,null,null,null,null,null,"i"]
[null,null,null,null,"0","0",{"$f":"G13/Nexus!G13","v":1.0000018194236175},null,{"$f":"I13/Nexus!I13","v":2.174698230663545},{"$f":"J13/Nexus!J13","v":1648.3120520835278},{"$f":"K13/Nexus!K13","v":191.98534650635483},{"$f":"L13/Nexus!L13","v":38.995039413361454},"MC",null,null,null,"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"IF(Utility!G42<>0,G14/Nexus!G14,0)","v":0.99999531777097239},null,{"$f":"IF(Utility!I42<>0,I14/Nexus!I14,0)","v":2.1746838725348909},{"$f":"IF(Utility!J42<>0,J14/Nexus!J14,0)","v":1648.3129358467963},{"$f":"IF(Utility!K42<>0,K14/Nexus!K14,0)","v":191.98344243844369},{"$f":"IF(Utility!L42<>0,L14/Nexus!L14,0)","v":38.994634101470517},null,{"$f":"IF(Utility!N42<>0,N14/Nexus!N14,0)","v":1167.7246267661624},{"$f":"IF(Utility!O42<>0,O14/Nexus!O14,0)","v":21.852605882466317},{"$f":"IF(Utility!P42<>0,P14/Nexus!P14,0)","v":0},"I1",1,"CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",{"$f":"IF(Utility!G43<>0,G15/Nexus!G15,0)","v":1.0000053905851407},null,{"$f":"IF(Utility!I43<>0,I15/Nexus!I15,0)","v":2.174705277751154},{"$f":"IF(Utility!J43<>0,J15/Nexus!J15,0)","v":1648.3291603617918},{"$f":"IF(Utility!K43<>0,K15/Nexus!K15,0)","v":191.98533307584842},{"$f":"IF(Utility!L43<>0,L15/Nexus!L15,0)","v":38.995017916716343},null,{"$f":"IF(Utility!N43<>0,N15/Nexus!N15,0)","v":1167.7361204120193},{"$f":"IF(Utility!O43<>0,O15/Nexus!O15,0)","v":21.852820972657362},{"$f":"IF(Utility!P43<>0,P15/Nexus!P15,0)","v":0},"I2",2,"GENERAL"]
[null,null,null,"NON_DUR",3,"I3",{"$f":"IF(Utility!G44<>0,G16/Nexus!G16,0)","v":1.0000059123631286},null,{"$f":"IF(Utility!I44<>0,I16/Nexus!I16,0)","v":2.1747064410607502},{"$f":"IF(Utility!J44<>0,J16/Nexus!J16,0)","v":1648.3297965044255},{"$f":"IF(Utility!K44<>0,K16/Nexus!K16,0)","v":191.98543855000906},{"$f":"IF(Utility!L44<>0,L16/Nexus!L16,0)","v":38.995038761424553},null,{"$f":"IF(Utility!N44<>0,N16/Nexus!N16,0)","v":1167.7367446230085},{"$f":"IF(Utility!O44<>0,O16/Nexus!O16,0)","v":21.852832654038757},{"$f":"IF(Utility!P44<>0,P16/Nexus!P16,0)","v":0},"I3",3,"NON_DUR"]
[null,null,null,null,null,null,null,null,null,null,null,null,"VMP"]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"IF(Utility!G46<>0,G18/Nexus!G18,0)","v":0.99997488114172861},null,{"$f":"IF(Utility!I46<>0,I18/Nexus!I18,0)","v":2.1746364305604695},{"$f":"IF(Utility!J46<>0,J18/Nexus!J18,0)","v":1648.2777159485299},{"$f":"IF(Utility!K46<>0,K18/Nexus!K18,0)","v":191.97899937746121},{"$f":"IF(Utility!L46<>0,L18/Nexus!L18,0)","v":38.993745971971194},null,{"$f":"IF(Utility!N46<>0,N18/Nexus!N18,0)","v":1167.6982333937688},{"$f":"IF(Utility!O46<>0,O18/Nexus!O18,0)","v":21.852108174400403},{"$f":"IF(Utility!P46<>0,P18/Nexus!P18,0)","v":0},"L1",4,"BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",{"$f":"IF(Utility!G47<>0,G19/Nexus!G19,0)","v":1.0000264795343421},null,{"$f":"IF(Utility!I47<>0,I19/Nexus!I19,0)","v":2.1747432225612373},{"$f":"IF(Utility!J47<>0,J19/Nexus!J19,0)","v":1648.3306675764888},{"$f":"IF(Utility!K47<>0,K19/Nexus!K19,0)","v":191.98856059649881},{"$f":"IF(Utility!L47<>0,L19/Nexus!L19,0)","v":38.995665390173798},null,{"$f":"IF(Utility!N47<>0,N19/Nexus!N19,0)","v":1167.7555095079522},{"$f":"IF(Utility!O47<>0,O19/Nexus!O19,0)","v":21.853182307542369},{"$f":"IF(Utility!P47<>0,P19/Nexus!P19,0)","v":0},"L2",5,"PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",{"$f":"IF(Utility!G48<>0,G20/Nexus!G20,0)","v":1.0005654857638107},null,{"$f":"IF(Utility!I48<>0,I20/Nexus!I20,0)","v":2.1739319567951507},{"$f":"IF(Utility!J48<>0,J20/Nexus!J20,0)","v":1645.4518231223149},{"$f":"IF(Utility!K48<>0,K20/Nexus!K20,0)","v":191.89335852397636},{"$f":"IF(Utility!L48<>0,L20/Nexus!L20,0)","v":38.980920896093004},null,{"$f":"IF(Utility!N48<>0,N20/Nexus!N20,0)","v":1167.3139741721752},{"$f":"IF(Utility!O48<>0,O20/Nexus!O20,0)","v":21.844920997644135},null,"L3",6,"DPNDNT"]
[null,null,null,null,null,null,null,null,null,null,null,null,"VMP"]
[null,null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"IF(Utility!G50<>0,G22/Nexus!G22,0)","v":1.0094059156523723},null,{"$f":"IF(Utility!I50<>0,I22/Nexus!I22,0)","v":2.1744001940931148},{"$f":"IF(Utility!J50<>0,J22/Nexus!J22,0)","v":1622.618905176234},{"$f":"IF(Utility!K50<>0,K22/Nexus!K22,0)","v":191.71129771105839},{"$f":"IF(Utility!L50<>0,L22/Nexus!L22,0)","v":38.986898174656112},null,{"$f":"IF(Utility!N50<>0,N22/Nexus!N22,0)","v":1167.4929684211024},{"$f":"IF(Utility!O50<>0,O22/Nexus!O22,0)","v":21.848270666715493},{"$f":"IF(Utility!P50<>0,P22/Nexus!P22,0)","v":0},"G1",7,"LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",{"$f":"IF(Utility!G51<>0,G23/Nexus!G23,0)","v":1.0047742153046846},null,{"$f":"IF(Utility!I51<>0,I23/Nexus!I23,0)","v":2.1740962277325777},{"$f":"IF(Utility!J51<>0,J23/Nexus!J23,0)","v":1634.2114832299819},{"$f":"IF(Utility!K51<>0,K23/Nexus!K23,0)","v":191.80013103743912},{"$f":"IF(Utility!L51<>0,L23/Nexus!L23,0)","v":38.982687791166285},null,{"$f":"IF(Utility!N51<>0,N23/Nexus!N23,0)","v":1167.3668852168223},{"$f":"IF(Utility!O51<>0,O23/Nexus!O23,0)","v":21.845911166317077},{"$f":"IF(Utility!P51<>0,P23/Nexus!P23,0)","v":0},"G2",8,"NATIONAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,"VMP"]
[null,null,"BANKING","CMRCL",{"$f":"1+E45","v":9},"FI",{"$f":"IF(Utility!G53<>0,G25/Nexus!G25,0)","v":1.0001792452618985},null,{"$f":"IF(Utility!I53<>0,I25/Nexus!I25,0)","v":2.1746431621635534},{"$f":"IF(Utility!J53<>0,J25/Nexus!J25,0)","v":1649.9008597779873},{"$f":"IF(Utility!K53<>0,K25/Nexus!K25,0)","v":191.92744964622165},{"$f":"IF(Utility!L53<>0,L25/Nexus!L25,0)","v":38.993384640334291},null,{"$f":"IF(Utility!N53<>0,N25/Nexus!N25,0)","v":1167.6872106803146},{"$f":"IF(Utility!O53<>0,O25/Nexus!O25,0)","v":21.851905684085875},{"$f":"IF(Utility!P53<>0,P25/Nexus!P25,0)","v":0},9,"FI","CMRCL","BANKING"]
[null,null,null,"RETAIL",{"$f":"1+E47","v":10},"FL",{"$f":"IF(Utility!G54<>0,G26/Nexus!G26,0)","v":0.99997756677554261},null,{"$f":"IF(Utility!I54<>0,I26/Nexus!I26,0)","v":2.1746714089553598},{"$f":"IF(Utility!J54<>0,J26/Nexus!J26,0)","v":1648.1011514241368},{"$f":"IF(Utility!K54<>0,K26/Nexus!K26,0)","v":191.99431713123326},{"$f":"IF(Utility!L54<>0,L26/Nexus!L26,0)","v":38.994128765895141},null,{"$f":"IF(Utility!N54<>0,N26/Nexus!N26,0)","v":1167.7094940996997},{"$f":"IF(Utility!O54<>0,O26/Nexus!O26,0)","v":21.852322692237927},{"$f":"IF(Utility!P54<>0,P26/Nexus!P26,0)","v":0},10,"FL","RETAIL"]
[null,null,null,"GOVT",{"$f":"1+E48","v":11},"FG",null,null,null,null,null,null,null,null,null,null,11,"FG","GOVT"]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,"Nominal Prices >",null,{"$f":"$I55*Value!G48","v":1.0000009649390089},null,{"$f":"I11/(PSIU!I11)","v":2.1746936300439281},{"$f":"$I55*Value!J48","v":1648.3194874880789},{"$f":"$I55*Value!K48","v":191.984323292726},{"$f":"$I55*Value!L48","v":38.994810922018011},null,{"$f":"$I55*Value!N48","v":1167.7299212759381},{"$f":"$I55*Value!O48","v":21.852704650660261},{"$f":"$I55*Value!P48","v":0}]
[null,null,null,null,null,null,null,null,null,1509.1071409265298,175.77040972106965,35.701633366541202,null,1068.9998796411285,19.999999752308455,0]
[]
[null,null,null,"Prices ","P >",null,1,null,{"$f":"$G58*I55","v":2.1746936300439281},{"$f":"$G58*J55","v":1648.3194874880789},{"$f":"$G58*K55","v":191.984323292726},{"$f":"$G58*L55","v":38.994810922018011},null,{"$f":"$G58*N55","v":1167.7299212759381},{"$f":"$G58*O55","v":21.852704650660261},{"$f":"$G58*P55","v":0}]
[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,null,"INDUSTRIES",null,null,null,"HOUSEHOLDS"]

{"sheet":"Zeta","index":11,"n_rows":71,"n_cols":32,"rows_kept":71,"cut":false,"hidden":false,"merged":[[4,9,4,11],[4,13,4,15]]}
[]
[]
[]
[]
[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,"PU >",null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,null,{"$f":"-SUM(J11:P11)","v":26538728.313890569},{"$f":"Price!J$58*Utility!J11","v":-6138922.4152300004},{"$f":"Price!K$58*Utility!K11","v":-5922723.8301625913},{"$f":"Price!L$58*Utility!L11","v":-5716979.3108671959},null,{"$f":"Price!N$58*Utility!N11","v":-4326608.2826762572},{"$f":"Price!O$58*Utility!O11","v":-4433494.474954525},{"$f":"Price!P$58*Utility!P11","v":0},null,null,null,null,null,null,"z",null,null,"p",null,"-s"]
[null,null,null,null,null,null,"u"]
[null,null,null,null,"0","0",{"$f":"-SUM(G14:G26)","v":-26538728.313890573},null,{"$f":"-SUM(J13:P13)","v":-6027163.4359746352},{"$f":"Price!J$58*Utility!J13","v":1837221.6761318552},{"$f":"Price!K$58*Utility!K13","v":1600192.9271797633},{"$f":"Price!L$58*Utility!L13","v":1375256.6126576061},null,{"$f":"Price!N$58*Utility!N13","v":1022931.4110377218},{"$f":"Price!O$58*Utility!O13","v":191560.80896768786},{"$f":"Price!P$58*Utility!P13","v":0},null,null,null,null,null,null,null,"0","0",null,null,null,"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"J13-I14","v":10044406.722248575},null,{"$f":"-SUM(J14:P14)","v":-8207185.046116719},{"$f":"Price!J$58*Utility!J14","v":1622940.1427584051},{"$f":"Price!K$58*Utility!K14","v":1633987.7920884709},{"$f":"Price!L$58*Utility!L14","v":1641183.9208808104},null,{"$f":"Price!N$58*Utility!N14","v":1649202.3905218712},{"$f":"Price!O$58*Utility!O14","v":1659870.799867162},{"$f":"Price!P$58*Utility!P14","v":0},null,null,null,null,null,null,{"$f":"Z14*Nexus!V14","v":1672513.9802778591},"I1",1,{"$f":"Price!J55","v":1648.3194874880789},null,null,"I1",1,"CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",{"$f":"K13-I15","v":8746040.7546878289},null,{"$f":"-SUM(J15:P15)","v":-7145847.8275080658},{"$f":"Price!J$58*Utility!J15","v":1415001.1127058},{"$f":"Price!K$58*Utility!K15","v":1437006.2523809462},{"$f":"Price!L$58*Utility!L15","v":1428904.0616684651},null,{"$f":"Price!N$58*Utility!N15","v":1421322.8428360252},{"$f":"Price!O$58*Utility!O15","v":1443613.5579168289},{"$f":"Price!P$58*Utility!P15","v":0},null,null,null,null,null,null,{"$f":"Z15*Nexus!V15","v":1456316.5593234682},"I2",2,{"$f":"Price!K55","v":191.984323292726},null,null,"I2",2,"GENERAL"]
[null,null,null,"NON_DUR",3,"I3",{"$f":"L13-I16","v":7510489.2629364431},null,{"$f":"-SUM(J16:P16)","v":-6135232.6502788365},{"$f":"Price!J$58*Utility!J16","v":1217514.2735855838},{"$f":"Price!K$58*Utility!K16","v":1221679.2234211687},{"$f":"Price!L$58*Utility!L16","v":1230975.8122461396},null,{"$f":"Price!N$58*Utility!N16","v":1227251.1298683735},{"$f":"Price!O$58*Utility!O16","v":1237812.2111575706},{"$f":"Price!P$58*Utility!P16","v":0},null,null,null,null,null,null,{"$f":"Z16*Nexus!V16","v":1250572.3091746308},"I3",3,{"$f":"Price!L58","v":38.994810922018011},null,null,"I3",3,"NON_DUR"]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"N13-I18","v":195084.21068050794},null,{"$f":"-SUM(J18:P18)","v":827847.20035721385},{"$f":"Price!J$58*Utility!J18","v":32087.424288979495},{"$f":"Price!K$58*Utility!K18","v":26002.391404112968},{"$f":"Price!L$58*Utility!L18","v":31045.728292158288},null,{"$f":"Price!N$58*Utility!N18","v":-982558.26569005451},{"$f":"Price!O$58*Utility!O18","v":65575.521347589922},{"$f":"Price!P$58*Utility!P18","v":0},null,null,null,null,null,null,{"$f":"Z18*Nexus!V18","v":69902.078350449403},"L1",4,{"$f":"-Price!N58","v":-1167.7299212759381},null,null,"L1",4,"BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",{"$f":"O13-I19","v":69567.654787161577},null,{"$f":"-SUM(J19:P19)","v":121993.15418052628},{"$f":"Price!J$58*Utility!J19","v":14282.651601630523},{"$f":"Price!K$58*Utility!K19","v":4976.9016740777342},{"$f":"Price!L$58*Utility!L19","v":10197.070747220403},null,{"$f":"Price!N$58*Utility!N19","v":10302.249112988442},{"$f":"Price!O$58*Utility!O19","v":-161752.02731644339},{"$f":"Price!P$58*Utility!P19","v":0},null,null,null,null,null,null,{"$f":"Z19*Nexus!V19","v":16459.011233895839},"L2",5,{"$f":"-Price!O58","v":-21.852704650660261},null,null,"L2",5,"PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",{"$f":"P13-I20","v":-2048.1984582510945},null,{"$f":"-SUM(J20:P20)","v":2048.1984582510945},{"$f":"Price!J$58*Utility!J20","v":93.559923094524791},{"$f":"Price!K$58*Utility!K20","v":-837.01102287407787},{"$f":"Price!L$58*Utility!L20","v":-314.99021522724007},null,{"$f":"Price!N$58*Utility!N20","v":-860.25559053325674},{"$f":"Price!O$58*Utility!O20","v":-129.50155271104472},{"$f":"Price!P$58*Utility!P20","v":0},null,null,null,null,null,null,{"$f":"(I20+AB20)/Utility!I48","v":247.27873728741025},"L3",6,null,null,{"$f":"Finance!J76+Finance!K76+2*Finance!Q76","v":-3284.5921446881457},"L3",6,"DPNDNT"]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"-I22","v":-8991.3500039042665},null,{"$f":"-SUM(J22:P22)","v":8991.3500039042665},{"$f":"Price!J$58*Utility!J22","v":-73.596794178806945},{"$f":"Price!K$58*Utility!K22","v":82.387268205064203},{"$f":"Price!L$58*Utility!L22","v":5.3190034292987391},null,{"$f":"Price!N$58*Utility!N22","v":-7804.8261477765318},{"$f":"Price!O$58*Utility!O22","v":-1200.6333335832908},{"$f":"Price!P$58*Utility!P22","v":0},null,null,null,null,null,null,{"$f":"(I22+AB22)/Utility!I50","v":61.279800009190147},"G1",7,null,null,{"$f":"Finance!J78+Finance!K78+2*Finance!N78","v":-9297.7490039502172},"G1",7,"LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",{"$f":"-I23","v":-13285.012584741289},null,{"$f":"-SUM(J23:P23)","v":13285.012584741289},{"$f":"Price!J$58*Utility!J23","v":-24.985636988744034},{"$f":"Price!K$58*Utility!K23","v":259.43867839638625},{"$f":"Price!L$58*Utility!L23","v":115.95297310551258},null,{"$f":"Price!N$58*Utility!N23","v":-11885.469044117057},{"$f":"Price!O$58*Utility!O23","v":-1749.9495551373877},{"$f":"Price!P$58*Utility!P23","v":0},null,null,null,null,null,null,{"$f":"(I23+AB23)/Utility!I51","v":175.42393257716284},"G2",8,null,null,{"$f":"Finance!J79+Finance!K79+2*Finance!N79","v":-14162.132247627103},"G2",8,"NATIONAL"]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E23","v":9},"FI",{"$f":"-I25","v":-1485.2687141680933},null,{"$f":"-SUM(J25:P25)","v":1485.2687141680933},{"$f":"Price!J$58*Utility!J25","v":-7.1927684184384688},{"$f":"Price!K$58*Utility!K25","v":-25.076731235632717},{"$f":"Price!L$58*Utility!L25","v":-13.455328123687746},null,{"$f":"Price!N$58*Utility!N25","v":-1350.3583159048592},{"$f":"Price!O$58*Utility!O25","v":-89.185570485475225},{"$f":"Price!P$58*Utility!P25","v":0},null,null,null,null,null,null,{"$f":"(I25+AB25)/Utility!I53","v":59.885980807461827},"FI",9,null,null,{"$f":"-Finance!H81","v":-1784.6986182054025},"FI",9,"CMRCL","BANKING"]
[null,null,null,"RETAIL",{"$f":"1+E25","v":10},"FL",{"$f":"-I26","v":-1050.4616888761559},null,{"$f":"-SUM(J26:P26)","v":1050.4616888761559},{"$f":"Price!J$58*Utility!J26","v":-112.65056576094011},{"$f":"Price!K$58*Utility!K26","v":-601.39617843990413},{"$f":"Price!L$58*Utility!L26","v":-376.72205838673415},null,{"$f":"Price!N$58*Utility!N26","v":57.434087663695138},{"$f":"Price!O$58*Utility!O26","v":-17.126973952272788},{"$f":"Price!P$58*Utility!P26","v":0},null,null,null,null,null,null,{"$f":"(I26+AB26)/Utility!I54","v":93.606266125966016},"FL",10,null,null,{"$f":"-Finance!H82","v":-1518.493019505986},"FL",10,"RETAIL"]
[null,null,null,"GOVT",{"$f":"1+E26","v":11},"FG",0,null,0,0,0,0,null,0,0,0,null,null,null,null,null,null,null,"FG",11,null,null,{"$f":"-Finance!H83","v":0},"FG",11,"GOVT"]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,4,5,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"L1","L2","L3",null,null,null,null,null,null,"  u + e  ",null,null,"     u      "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(G18/(Utility!G46/Nexus!G40-1)-Finance!H74)/Price!N58/(1-Nexus!V40)","v":3.6400186445935227E-4},{"$f":"(G19/(Utility!G47/Nexus!G41-1)-Finance!H75)/Price!O58/(1-Nexus!V41)","v":1.9331795474418177E-2},0,null,null,null,null,null,null,"h",null,null,"h - w"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nexus!G14/Utility!G42","v":1672514.2668292171},"I1",1,{"$f":"G14/(Utility!G42-Nexus!G36)","v":1672514.2595619957}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nexus!G15/Utility!G43","v":1456316.4706163183},"I2",2,{"$f":"G15/(Utility!G43-Nexus!G37)","v":1456316.4779244312}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nexus!G16/Utility!G44","v":1250572.2431059072},"I3",3,{"$f":"G16/(Utility!G44-Nexus!G38)","v":1250572.2500520805}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nexus!G18/Utility!G46","v":69901.937322776532},"L1",4,{"$f":"G18/(Utility!G46-Nexus!G40)","v":69902.068928158769}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nexus!G19/Utility!G47","v":16458.935170373676},"L2",5,{"$f":"G19/(Utility!G47-Nexus!G41)","v":16459.061658902028}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nexus!G20/Utility!G48","v":247.06809062910133},"L3",6,{"$f":"G20/(Utility!G48-Nexus!G42)","v":247.29214664793938}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nexus!G22/Utility!G50","v":60.741020335691061},"G1",7,{"$f":"G22/(Utility!G50-Nexus!G44)","v":61.33183086799405}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nexus!G23/Utility!G51","v":174.60424235032298},"G2",8,{"$f":"G23/(Utility!G51-Nexus!G45)","v":175.49289909634282}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nexus!G25/Utility!G53","v":59.885980807461827},"FI",9,{"$f":"G25/(Utility!G53-Nexus!G47)","v":59.898879580449204}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nexus!G26/Utility!G54","v":93.606266125966016},"FL",10,{"$f":"G26/(Utility!G54-Nexus!G48)","v":93.603230663516754}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"FG",11]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b",null,null,"q"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finance!AE70","v":1672506.4357343679},"I1",1,{"$f":"Nexus!I58*Price!I$58","v":1672518.8379020339}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finance!AE71","v":1456324.321014245},"I2",2,{"$f":"Nexus!I59*Price!I$58","v":1456320.8485914473}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finance!AE72","v":1250579.636943127},"I3",3,{"$f":"Nexus!I60*Price!I$58","v":1250574.2176418663}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finance!AE74","v":69900.181465920017},"L1",4,{"$f":"Nexus!I62*Price!I$58","v":69901.962552457524}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finance!AE75","v":16459.370995312755},"L2",5,{"$f":"Nexus!I63*Price!I$58","v":16458.83739074364}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finance!AE76","v":247.20780411704396},"L3",6,{"$f":"Nexus!I64*Price!I$58","v":247.29300147100798}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finance!AE78","v":61.31234524960761},"G1",7,{"$f":"Nexus!I66*Price!I$58","v":61.331461099712392}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finance!AE79","v":175.43784059641473},"G2",8,{"$f":"Nexus!I67*Price!I$58","v":175.4924746069747}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finance!AE81","v":59.89671508577571},"FI",9,{"$f":"Nexus!I69*Price!I$58","v":59.898749623604743}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finance!AE82","v":93.6041662355874},"FL",10,{"$f":"Nexus!I70*Price!I$58","v":93.603813814354652}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"FG",11,0]

{"sheet":"Demand","index":12,"n_rows":60,"n_cols":20,"rows_kept":60,"cut":false,"hidden":false,"merged":[[59,9,59,11],[59,13,59,15],[5,9,5,11],[5,13,5,15]]}
[]
[]
[]
[]
[]
[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,"0",1,2,3,null,4,5,6]
[null,null,null,null,"zeta >",null,"Hz >",null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,null,{"$f":"-SUM(J11:P11)","v":26538687.734992817},{"$f":"-SUM(J13:J27)","v":-6138915.3933549691},{"$f":"-SUM(K13:K27)","v":-5922717.9724005777},{"$f":"-SUM(L13:L27)","v":-5716973.7222517412},null,{"$f":"-SUM(N13:N27)","v":-4326597.2563762125},{"$f":"-SUM(O13:O27)","v":-4433483.3906093184},{"$f":"-SUM(P13:P27)","v":0}]
[]
[null,null,null,null,"0","0",{"$f":"-SUM(G14:G26)","v":-26538687.734992817},null,{"$f":"-SUM(J13:P13)","v":-4379402.8487759586},{"$f":"Zeta!W14*Utility!J41","v":1672513.9802778591},{"$f":"Zeta!$W15*Utility!K41","v":1456316.5593234682},{"$f":"Zeta!$W16*Utility!L41","v":1250572.3091746308},null,{"$f":"Zeta!$W13*Utility!N41","v":0},{"$f":"Zeta!$W13*Utility!O41","v":0},{"$f":"Zeta!$W13*Utility!P41","v":0},"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"Zeta!$W14*Utility!G42","v":10035083.881667156},null,{"$f":"Zeta!$W14*Utility!I42","v":-8362569.9013892952},{"$f":"Zeta!$W14*Utility!J42","v":1672513.9802778591},{"$f":"Zeta!$W14*Utility!K42","v":1672513.9802778591},{"$f":"Zeta!$W14*Utility!L42","v":1672513.9802778591},null,{"$f":"Zeta!$W14*Utility!N42","v":1672513.9802778591},{"$f":"Zeta!$W14*Utility!O42","v":1672513.9802778591},{"$f":"Zeta!$W14*Utility!P42","v":0},"I1",1,"CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",{"$f":"Zeta!$W15*Utility!G43","v":8737899.3559408095},null,{"$f":"Zeta!$W15*Utility!I43","v":-7281582.7966173412},{"$f":"Zeta!$W15*Utility!J43","v":1456316.5593234682},{"$f":"Zeta!$W15*Utility!K43","v":1456316.5593234682},{"$f":"Zeta!$W15*Utility!L43","v":1456316.5593234682},null,{"$f":"Zeta!$W15*Utility!N43","v":1456316.5593234682},{"$f":"Zeta!$W15*Utility!O43","v":1456316.5593234682},{"$f":"Zeta!$W15*Utility!P43","v":0},"I2",2,"GENERAL"]
[null,null,null,"NON_DUR",3,"I3",{"$f":"Zeta!$W16*Utility!G44","v":7503433.8550477847},null,{"$f":"Zeta!$W16*Utility!I44","v":-6252861.545873154},{"$f":"Zeta!$W16*Utility!J44","v":1250572.3091746308},{"$f":"Zeta!$W16*Utility!K44","v":1250572.3091746308},{"$f":"Zeta!$W16*Utility!L44","v":1250572.3091746308},null,{"$f":"Zeta!$W16*Utility!N44","v":1250572.3091746308},{"$f":"Zeta!$W16*Utility!O44","v":1250572.3091746308},{"$f":"Zeta!$W16*Utility!P44","v":0},"I3",3,"NON_DUR"]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"Zeta!$W18*Utility!G46","v":209706.23505134822},null,{"$f":"Zeta!$W18*Utility!I46","v":-279608.31340179761},{"$f":"Zeta!$W18*Utility!J46","v":69902.078350449403},{"$f":"Zeta!$W18*Utility!K46","v":69902.078350449403},{"$f":"Zeta!$W18*Utility!L46","v":69902.078350449403},null,{"$f":"Zeta!$W18*Utility!N46","v":-69902.078350449403},{"$f":"Zeta!$W18*Utility!O46","v":69902.078350449403},{"$f":"Zeta!$W18*Utility!P46","v":0},"L1",4,"BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",{"$f":"Zeta!$W19*Utility!G47","v":49377.033701687513},null,{"$f":"Zeta!$W19*Utility!I47","v":-65836.044935583355},{"$f":"Zeta!$W19*Utility!J47","v":16459.011233895839},{"$f":"Zeta!$W19*Utility!K47","v":16459.011233895839},{"$f":"Zeta!$W19*Utility!L47","v":16459.011233895839},null,{"$f":"Zeta!$W19*Utility!N47","v":16459.011233895839},{"$f":"Zeta!$W19*Utility!O47","v":-16459.011233895839},{"$f":"Zeta!$W19*Utility!P47","v":0},"L2",5,"PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",{"$f":"Zeta!$W20*Utility!G48","v":1236.3936864370512},null,{"$f":"Zeta!$W20*Utility!I48","v":-1236.3936864370512},{"$f":"Zeta!$W20*Utility!J48","v":247.27873728741025},{"$f":"Zeta!$W20*Utility!K48","v":247.27873728741025},{"$f":"Zeta!$W20*Utility!L48","v":247.27873728741025},null,{"$f":"Zeta!$W20*Utility!N48","v":247.27873728741025},{"$f":"Zeta!$W20*Utility!O48","v":247.27873728741025},{"$f":"Zeta!$W20*Utility!P48","v":0},"L3",6,"DPNDNT"]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"Zeta!$W22*Utility!G50","v":306.39900004595074},null,{"$f":"Zeta!$W22*Utility!I50","v":-306.39900004595074},{"$f":"Zeta!$W22*Utility!J50","v":61.279800009190147},{"$f":"Zeta!$W22*Utility!K50","v":61.279800009190147},{"$f":"Zeta!$W22*Utility!L50","v":61.279800009190147},null,{"$f":"Zeta!$W22*Utility!N50","v":61.279800009190147},{"$f":"Zeta!$W22*Utility!O50","v":61.279800009190147},{"$f":"Zeta!$W22*Utility!P50","v":0},"G1",7,"LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",{"$f":"Zeta!$W23*Utility!G51","v":877.11966288581425},null,{"$f":"Zeta!$W23*Utility!I51","v":-877.11966288581425},{"$f":"Zeta!$W23*Utility!J51","v":175.42393257716284},{"$f":"Zeta!$W23*Utility!K51","v":175.42393257716284},{"$f":"Zeta!$W23*Utility!L51","v":175.42393257716284},null,{"$f":"Zeta!$W23*Utility!N51","v":175.42393257716284},{"$f":"Zeta!$W23*Utility!O51","v":175.42393257716284},{"$f":"Zeta!$W23*Utility!P51","v":0},"G2",8,"NATIONAL"]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E23","v":9},"FI",{"$f":"Zeta!$W25*Utility!G53","v":299.42990403730914},null,{"$f":"Zeta!$W25*Utility!I53","v":-299.42990403730914},{"$f":"Zeta!$W25*Utility!J53","v":59.885980807461827},{"$f":"Zeta!$W25*Utility!K53","v":59.885980807461827},{"$f":"Zeta!$W25*Utility!L53","v":59.885980807461827},null,{"$f":"Zeta!$W25*Utility!N53","v":59.885980807461827},{"$f":"Zeta!$W25*Utility!O53","v":59.885980807461827},{"$f":"Zeta!$W25*Utility!P53","v":0},9,"FI","CMRCL","BANKING"]
[null,null,null,"RETAIL",{"$f":"1+E25","v":10},"FL",{"$f":"Zeta!$W26*Utility!G54","v":468.03133062983011},null,{"$f":"Zeta!$W26*Utility!I54","v":-468.03133062983011},{"$f":"Zeta!$W26*Utility!J54","v":93.606266125966016},{"$f":"Zeta!$W26*Utility!K54","v":93.606266125966016},{"$f":"Zeta!$W26*Utility!L54","v":93.606266125966016},null,{"$f":"Zeta!$W26*Utility!N54","v":93.606266125966016},{"$f":"Zeta!$W26*Utility!O54","v":93.606266125966016},{"$f":"Zeta!$W26*Utility!P54","v":0},10,"FL","RETAIL"]
[null,null,null,"GOVT",{"$f":"1+E26","v":11},"FG",{"$f":"Zeta!$W27*Utility!G55","v":0},null,{"$f":"Zeta!$W27*Utility!I55","v":0},{"$f":"Zeta!$W27*Utility!J55","v":0},{"$f":"Zeta!$W27*Utility!K55","v":0},{"$f":"Zeta!$W27*Utility!L55","v":0},null,{"$f":"Zeta!$W27*Utility!N55","v":0},{"$f":"Zeta!$W27*Utility!O55","v":0},{"$f":"Zeta!$W27*Utility!P55","v":0},11,"FG","GOVT"]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,"Optimality >",null,null,"Q >",null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,null,{"$f":"IF(Price!I$58>0,I11/Price!I$58,0)-Utility!I11","v":-18.659592868760228},{"$f":"IF(Price!J$58>0,J11/Price!J$58,0)-Utility!J11","v":4.2600206356837589E-3},{"$f":"IF(Price!K$58>0,K11/Price!K$58,0)-Utility!K11","v":3.0511668417602777E-2},{"$f":"IF(Price!L$58>0,L11/Price!L$58,0)-Utility!L11","v":0.14331690096878447},null,{"$f":"IF(Price!N$58>0,N11/Price!N$58,0)-Utility!N11","v":9.4425087886520487E-3},{"$f":"IF(Price!O$58>0,O11/Price!O$58,0)-Utility!O11","v":0.507229900569655},{"$f":"IF(Price!P$58>0,P11/Price!P$58,0)-Utility!P11","v":0}]
[null,null,null,null,null,null,"-f"]
[null,null,null,null,"0","0",{"$f":"IF(Price!G$58>0,G13/Price!G$58,0)-Utility!G13","v":40.578897755593061},null,{"$f":"IF(Price!I$58>0,I13/Price!I$58,0)-Utility!I13","v":231504.00922542927},{"$f":"IF(Price!J$58>0,J13/Price!J$58,0)-Utility!J13","v":-99.924618439716937},{"$f":"IF(Price!K$58>0,K13/Price!K$58,0)-Utility!K13","v":-749.41727214321145},{"$f":"IF(Price!L$58>0,L13/Price!L$58,0)-Utility!L13","v":-3197.4588550338049},null,{"$f":"IF(Price!N$58>0,N13/Price!N$58,0)-Utility!N13","v":-876},{"$f":"IF(Price!O$58>0,O13/Price!O$58,0)-Utility!O13","v":-8766},{"$f":"IF(Price!P$58>0,P13/Price!P$58,0)-Utility!P13","v":-100},"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"IF(Price!G$58>0,G14/Price!G$58,0)-Utility!G14","v":-9322.8405814189464},null,{"$f":"IF(Price!I$58>0,I14/Price!I$58,0)-Utility!I14","v":-71451.377392150927},{"$f":"IF(Price!J$58>0,J14/Price!J$58,0)-Utility!J14","v":30.075381560283063},{"$f":"IF(Price!K$58>0,K14/Price!K$58,0)-Utility!K14","v":200.67361505681947},{"$f":"IF(Price!L$58>0,L14/Price!L$58,0)-Utility!L14","v":803.44175689690746},null,{"$f":"IF(Price!N$58>0,N14/Price!N$58,0)-Utility!N14","v":19.963168992463807},{"$f":"IF(Price!O$58>0,O14/Price!O$58,0)-Utility!O14","v":578.56364293630759},{"$f":"IF(Price!P$58>0,P14/Price!P$58,0)-Utility!P14","v":0},"I1",1,"CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",{"$f":"IF(Price!G$58>0,G15/Price!G$58,0)-Utility!G15","v":-8141.3987470194697},null,{"$f":"IF(Price!I$58>0,I15/Price!I$58,0)-Utility!I15","v":-62415.674205352087},{"$f":"IF(Price!J$58>0,J15/Price!J$58,0)-Utility!J15","v":25.065193326464964},{"$f":"IF(Price!K$58>0,K15/Price!K$58,0)-Utility!K15","v":100.58272785678855},{"$f":"IF(Price!L$58>0,L15/Price!L$58,0)-Utility!L15","v":702.97808879808872},null,{"$f":"IF(Price!N$58>0,N15/Price!N$58,0)-Utility!N15","v":29.967303097968625},{"$f":"IF(Price!O$58>0,O15/Price!O$58,0)-Utility!O15","v":581.3011071037181},{"$f":"IF(Price!P$58>0,P15/Price!P$58,0)-Utility!P15","v":0},"I2",2,"GENERAL"]
[null,null,null,"NON_DUR",3,"I3",{"$f":"IF(Price!G$58>0,G16/Price!G$58,0)-Utility!G16","v":-7055.4078886583447},null,{"$f":"IF(Price!I$58>0,I16/Price!I$58,0)-Utility!I16","v":-54089.869933513924},{"$f":"IF(Price!J$58>0,J16/Price!J$58,0)-Utility!J16","v":20.055599560632004},{"$f":"IF(Price!K$58>0,K16/Price!K$58,0)-Utility!K16","v":150.49710964893529},{"$f":"IF(Price!L$58>0,L16/Price!L$58,0)-Utility!L16","v":502.54114496619513},null,{"$f":"IF(Price!N$58>0,N16/Price!N$58,0)-Utility!N16","v":19.971381122764114},{"$f":"IF(Price!O$58>0,O16/Price!O$58,0)-Utility!O16","v":583.91390086694446},{"$f":"IF(Price!P$58>0,P16/Price!P$58,0)-Utility!P16","v":0},"I3",3,"NON_DUR"]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"IF(Price!G$58>0,G18/Price!G$58,0)-Utility!G18","v":14622.024370840285},null,{"$f":"IF(Price!I$58>0,I18/Price!I$58,0)-Utility!I18","v":-57432.111973599676},{"$f":"IF(Price!J$58>0,J18/Price!J$58,0)-Utility!J18","v":22.941337737319806},{"$f":"IF(Price!K$58>0,K18/Price!K$58,0)-Utility!K18","v":228.66287305865521},{"$f":"IF(Price!L$58>0,L18/Price!L$58,0)-Utility!L18","v":996.44924900382796},null,{"$f":"IF(Price!N$58>0,N18/Price!N$58,0)-Utility!N18","v":781.56444457839814},{"$f":"IF(Price!O$58>0,O18/Price!O$58,0)-Utility!O18","v":197.98725475973288},{"$f":"IF(Price!P$58>0,P18/Price!P$58,0)-Utility!P18","v":0},"L1",4,"BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",{"$f":"IF(Price!G$58>0,G19/Price!G$58,0)-Utility!G19","v":-20190.621085474064},null,{"$f":"IF(Price!I$58>0,I19/Price!I$58,0)-Utility!I19","v":-11991.193352205431},{"$f":"IF(Price!J$58>0,J19/Price!J$58,0)-Utility!J19","v":1.3203506048344629},{"$f":"IF(Price!K$58>0,K19/Price!K$58,0)-Utility!K19","v":59.807537213915552},{"$f":"IF(Price!L$58>0,L19/Price!L$58,0)-Utility!L19","v":160.58394280198183},null,{"$f":"IF(Price!N$58>0,N19/Price!N$58,0)-Utility!N19","v":5.2724195969733447},{"$f":"IF(Price!O$58>0,O19/Price!O$58,0)-Utility!O19","v":6648.7429544863062},{"$f":"IF(Price!P$58>0,P19/Price!P$58,0)-Utility!P19","v":0},"L2",5,"PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",{"$f":"IF(Price!G$58>0,G20/Price!G$58,0)-Utility!G20","v":3284.5921446881457},null,{"$f":"IF(Price!I$58>0,I20/Price!I$58,0)-Utility!I20","v":-1510.3700582512847},{"$f":"IF(Price!J$58>0,J20/Price!J$58,0)-Utility!J20","v":9.3257900158143475E-2},{"$f":"IF(Price!K$58>0,K20/Price!K$58,0)-Utility!K20","v":5.6478036412807988},{"$f":"IF(Price!L$58>0,L20/Price!L$58,0)-Utility!L20","v":14.419071133312537},null,{"$f":"IF(Price!N$58>0,N20/Price!N$58,0)-Utility!N20","v":0.94845075701280535},{"$f":"IF(Price!O$58>0,O20/Price!O$58,0)-Utility!O20","v":17.241814961658346},{"$f":"IF(Price!P$58>0,P20/Price!P$58,0)-Utility!P20","v":100},"L3",6,"DPNDNT"]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"IF(Price!G$58>0,G22/Price!G$58,0)-Utility!G22","v":9297.7490039502172},null,{"$f":"IF(Price!I$58>0,I22/Price!I$58,0)-Utility!I22","v":-4275.4293641640015},{"$f":"IF(Price!J$58>0,J22/Price!J$58,0)-Utility!J22","v":8.1826730322493102E-2},{"$f":"IF(Price!K$58>0,K22/Price!K$58,0)-Utility!K22","v":-0.10994370703742656},{"$f":"IF(Price!L$58>0,L22/Price!L$58,0)-Utility!L22","v":1.4350831625213427},null,{"$f":"IF(Price!N$58>0,N22/Price!N$58,0)-Utility!N22","v":6.7362373820058492},{"$f":"IF(Price!O$58>0,O22/Price!O$58,0)-Utility!O22","v":57.74631350057409},{"$f":"IF(Price!P$58>0,P22/Price!P$58,0)-Utility!P22","v":0},"G1",7,"LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",{"$f":"IF(Price!G$58>0,G23/Price!G$58,0)-Utility!G23","v":14162.132247627103},null,{"$f":"IF(Price!I$58>0,I23/Price!I$58,0)-Utility!I23","v":-6512.2424841705324},{"$f":"IF(Price!J$58>0,J23/Price!J$58,0)-Utility!J23","v":0.12158417775628967},{"$f":"IF(Price!K$58>0,K23/Price!K$58,0)-Utility!K23","v":-0.43761253199368177},{"$f":"IF(Price!L$58>0,L23/Price!L$58,0)-Utility!L23","v":1.525099316177748},null,{"$f":"IF(Price!N$58>0,N23/Price!N$58,0)-Utility!N23","v":10.328495276986393},{"$f":"IF(Price!O$58>0,O23/Price!O$58,0)-Utility!O23","v":88.106873656775349},{"$f":"IF(Price!P$58>0,P23/Price!P$58,0)-Utility!P23","v":0},"G2",8,"NATIONAL"]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E45","v":9},"FI",{"$f":"IF(Price!G$58>0,G25/Price!G$58,0)-Utility!G25","v":1784.6986182054025},null,{"$f":"IF(Price!I$58>0,I25/Price!I$58,0)-Utility!I25","v":-820.66668773447054},{"$f":"IF(Price!J$58>0,J25/Price!J$58,0)-Utility!J25","v":4.0695235198683184E-2},{"$f":"IF(Price!K$58>0,K25/Price!K$58,0)-Utility!K25","v":0.4425502592393889},{"$f":"IF(Price!L$58>0,L25/Price!L$58,0)-Utility!L25","v":1.8807966290134817},null,{"$f":"IF(Price!N$58>0,N25/Price!N$58,0)-Utility!N25","v":1.2076801930119219},{"$f":"IF(Price!O$58>0,O25/Price!O$58,0)-Utility!O25","v":6.821652224564934},{"$f":"IF(Price!P$58>0,P25/Price!P$58,0)-Utility!P25","v":0},9,"FI","CMRCL","BANKING"]
[null,null,null,"RETAIL",{"$f":"1+E47","v":10},"FL",{"$f":"IF(Price!G$58>0,G26/Price!G$58,0)-Utility!G26","v":1518.493019505986},null,{"$f":"IF(Price!I$58>0,I26/Price!I$58,0)-Utility!I26","v":-698.25606629257152},{"$f":"IF(Price!J$58>0,J26/Price!J$58,0)-Utility!J26","v":0.12513158611091033},{"$f":"IF(Price!K$58>0,K26/Price!K$58,0)-Utility!K26","v":3.6200999781954732},{"$f":"IF(Price!L$58>0,L26/Price!L$58,0)-Utility!L26","v":12.061305424797796},null,{"$f":"IF(Price!N$58>0,N26/Price!N$58,0)-Utility!N26","v":3.0976493625124203E-2},{"$f":"IF(Price!O$58>0,O26/Price!O$58,0)-Utility!O26","v":5.0672556028387588},{"$f":"IF(Price!P$58>0,P26/Price!P$58,0)-Utility!P26","v":0},10,"FL","RETAIL"]
[null,null,null,"GOVT",{"$f":"1+E48","v":11},"FG",{"$f":"IF(Price!G$58>0,G27/Price!G$58,0)-Utility!G27","v":0},null,{"$f":"IF(Price!I$58>0,I27/Price!I$58,0)-Utility!I27","v":0},{"$f":"IF(Price!J$58>0,J27/Price!J$58,0)-Utility!J27","v":0},{"$f":"IF(Price!K$58>0,K27/Price!K$58,0)-Utility!K27","v":0},{"$f":"IF(Price!L$58>0,L27/Price!L$58,0)-Utility!L27","v":0},null,{"$f":"IF(Price!N$58>0,N27/Price!N$58,0)-Utility!N27","v":0},{"$f":"IF(Price!O$58>0,O27/Price!O$58,0)-Utility!O27","v":0},{"$f":"IF(Price!P$58>0,P27/Price!P$58,0)-Utility!P27","v":0},11,"FG","GOVT"]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,"Domestic",null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,"Demand","D >",null,{"$f":"SUM(G36:G48)","v":-40.578897753684942},null,{"$f":"SUM(I36:I49)","v":-271197.1915174349},{"$f":"SUM(J36:J49)","v":99.920358419080813},{"$f":"SUM(K36:K49)","v":749.38676047479873},{"$f":"SUM(L36:L49)","v":3197.3155381328238},null,{"$f":"SUM(N36:N49)-N40","v":94.426112912811845},{"$f":"SUM(O36:O49)-O41","v":2116.7498156131169},{"$f":"SUM(P36:P49)-P42","v":0}]
[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,null,"INDUSTRIES",null,null,null,"HOUSEHOLDS"]

{"sheet":"Transactions","index":13,"n_rows":52,"n_cols":33,"rows_kept":52,"cut":false,"hidden":false,"merged":[[2,9,2,11],[2,13,2,15]]}
[]
[]
[null,null,null,null,null,null,null,null,null,"INDUSTRIES",null,null,null,"HOUSEHOLDS"]
[null,null,null,"Demand"]
[null,null,null,"Factors","Fd >",null,null,null,{"$f":"Value!I42/Demand!I55","v":0.99999959809528449},{"$f":"IF(Value!J42<Demand!J55,Value!J42/Demand!J55,1)","v":1},{"$f":"IF(Value!K42<Demand!K55,Value!K42/Demand!K55,1)","v":1},{"$f":"IF(Value!L42<Demand!L55,Value!L42/Demand!L55,1)","v":1},null,{"$f":"IF(Value!N42<Demand!N55,Value!N42/Demand!N55,1)","v":1},{"$f":"IF(Value!O42<Demand!O55,Value!O42/Demand!O55,1)","v":1},{"$f":"IF(Value!P42<Demand!P55,Value!P42/Demand!P55,1)","v":1},null,null,null,null,null,null,null,"Taxes >"]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6]
[null,null,null,"Asset",null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,null,null,null,null,null,null,null,"LOCAL","NATIONAL"]
[null,null,null,null,"Replenishment >",null,"R >",null,"0",1,2,3,null,4,5,6,null,null,null,null,null,null,null,null,7,8]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,null,null,null,null,null,null,null,"G1","G2"]
[null,null,null,null,null,null,null,null,{"$f":"Value!I37","v":0},{"$f":"Value!J37","v":0},{"$f":"Value!K37","v":0},{"$f":"Value!L37","v":0},null,{"$f":"Value!N37","v":0},{"$f":"Value!O37","v":0},{"$f":"Value!P37","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"e",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes"]
[null,null,null,null,"0","0",{"$f":"Finance!H69","v":48.285101227151245},null,{"$f":"-I11-SUM(I14:I27)","v":271197.08252200484},{"$f":"-Value!J39","v":-99.924618439716937},{"$f":"-Value!K39","v":-749.41727214321145},{"$f":"-Value!L39","v":-3197.4588550338049},null,{"$f":"-Value!N39","v":-876},{"$f":"-Value!O39","v":-8766},{"$f":"-Value!P39","v":-100},"0","0",null,null,null,null,null,null,0,0,"0","0",{"$f":"-SUM(AC14:AC27)","v":-2.1600499167107046E-12},"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"Finance!H70","v":-9321.1212732724471},null,{"$f":"I$5*Demand!I36","v":-71451.348675505418},{"$f":"J$5*Demand!J36","v":30.075381560283063},{"$f":"K$5*Demand!K36","v":200.67361505681947},{"$f":"L$5*Demand!L36","v":803.44175689690746},null,{"$f":"N$5*Demand!N36","v":19.963168992463807},{"$f":"O$5*Demand!O36","v":578.56364293630759},{"$f":"P$5*Demand!P36","v":0},"I1",1,"CAPITAL","INDUSTRIES",null,null,null,null,512.52683333958612,854.21138889931035,1,"I1",{"$f":"Z14+Y14","v":1366.7382222388965},"I1",1,"CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",{"$f":"Finance!H71","v":-8141.9309899193668},null,{"$f":"I$5*Demand!I37","v":-62415.649120198301},{"$f":"J$5*Demand!J37","v":25.065193326464964},{"$f":"K$5*Demand!K37","v":100.58272785678855},{"$f":"L$5*Demand!L37","v":702.97808879808872},null,{"$f":"N$5*Demand!N37","v":29.967303097968625},{"$f":"O$5*Demand!O37","v":581.3011071037181},{"$f":"P$5*Demand!P37","v":0},"I2",2,"GENERAL",null,null,null,null,null,447.71689744483444,746.19482907472411,2,"I2",{"$f":"Z15+Y15","v":1193.9117265195587},"I2",2,"GENERAL"]
[null,null,null,"NON_DUR",3,"I3",{"$f":"Finance!H72","v":-7055.804301000042},null,{"$f":"I$5*Demand!I38","v":-54089.848194540136},{"$f":"J$5*Demand!J38","v":20.055599560632004},{"$f":"K$5*Demand!K38","v":150.49710964893529},{"$f":"L$5*Demand!L38","v":502.54114496619513},null,{"$f":"N$5*Demand!N38","v":19.971381122764114},{"$f":"O$5*Demand!O38","v":583.91390086694446},{"$f":"P$5*Demand!P38","v":0},"I3",3,"NON_DUR",null,null,null,null,null,388.0025069309998,646.67084488499972,3,"I3",{"$f":"Z16+Y16","v":1034.6733518159995},"I3",3,"NON_DUR"]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"Finance!H74","v":14621.601287821642},null,{"$f":"I$5*Demand!I40","v":-57432.088891363055},{"$f":"J$5*Demand!J40","v":22.941337737319806},{"$f":"K$5*Demand!K40","v":228.66287305865521},{"$f":"L$5*Demand!L40","v":996.44924900382796},null,{"$f":"-SUM(N11:N16)-SUM(N19:N26)","v":781.57388708718804},{"$f":"O$5*Demand!O40","v":197.98725475973288},{"$f":"P$5*Demand!P40","v":0},"L1",4,"BOURGS","HOUSEHOLDS",null,null,null,null,6993.7522379236325,11656.253729872722,4,"L1",{"$f":"Z18+Y18","v":18650.005967796355},"L1",4,"BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",{"$f":"Finance!H75","v":-20190.849276040553},null,{"$f":"I$5*Demand!I41","v":-11991.188532888278},{"$f":"J$5*Demand!J41","v":1.3203506048344629},{"$f":"K$5*Demand!K41","v":59.807537213915552},{"$f":"L$5*Demand!L41","v":160.58394280198183},null,{"$f":"N$5*Demand!N41","v":5.2724195969733447},{"$f":"-SUM(O11:O18)-SUM(O20:O26)","v":6649.2501843868849},{"$f":"P$5*Demand!P41","v":0},"L2",5,"PRLTRT",null,null,null,null,null,1460.0421768974713,2433.4036281624522,5,"L2",{"$f":"Z19+Y19","v":3893.4458050599233},"L2",5,"PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",{"$f":"Finance!H76","v":3283.5389113966012},null,{"$f":"I$5*Demand!I42","v":-1510.3694512264362},{"$f":"J$5*Demand!J42","v":9.3257900158143475E-2},{"$f":"K$5*Demand!K42","v":5.6478036412807988},{"$f":"L$5*Demand!L42","v":14.419071133312537},null,{"$f":"N$5*Demand!N42","v":0.94845075701280535},{"$f":"O$5*Demand!O42","v":17.241814961658346},{"$f":"-SUM(P11:P19)-SUM(P21:P26)","v":100},"L3",6,"DPNDNT",null,null,null,null,null,-1230.932129289396,-2051.5535488156602,6,"L3",{"$f":"Z20+Y20","v":-3282.4856781050562},"L3",6,"DPNDNT"]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"Finance!H78","v":9295.0551055827218},null,{"$f":"I$5*Demand!I44","v":-4275.4276458487793},{"$f":"J$5*Demand!J44","v":8.1826730322493102E-2},{"$f":"K$5*Demand!K44","v":-0.10994370703742656},{"$f":"L$5*Demand!L44","v":1.4350831625213427},null,{"$f":"N$5*Demand!N44","v":6.7362373820058492},{"$f":"O$5*Demand!O44","v":57.74631350057409},{"$f":"P$5*Demand!P44","v":0},"G1",7,"LOCAL","GOVERNANCE",null,null,null,null,{"$f":"-SUM(Y11:Y20,Y23:Y27)","v":-9292.3612072152246},0,7,"G1",{"$f":"Z22+Y22","v":-9292.3612072152246},"G1",7,"LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",{"$f":"Finance!H79","v":14158.033796492904},null,{"$f":"I$5*Demand!I45","v":-6512.2398668695696},{"$f":"J$5*Demand!J45","v":0.12158417775628967},{"$f":"K$5*Demand!K45","v":-0.43761253199368177},{"$f":"L$5*Demand!L45","v":1.525099316177748},null,{"$f":"N$5*Demand!N45","v":10.328495276986393},{"$f":"O$5*Demand!O45","v":88.106873656775349},{"$f":"P$5*Demand!P45","v":0},"G2",8,"NATIONAL",null,null,null,null,null,500,{"$f":"-SUM(Z11:Z22,Z25:Z27)","v":-14653.935345358706},8,"G2",{"$f":"Z23+Y23","v":-14153.935345358706},"G2",8,"NATIONAL"]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E23","v":9},"FI",{"$f":"Finance!H81","v":1784.6986182054025},null,{"$f":"I$5*Demand!I47","v":-820.66635790465887},{"$f":"J$5*Demand!J47","v":4.0695235198683184E-2},{"$f":"K$5*Demand!K47","v":0.4425502592393889},{"$f":"L$5*Demand!L47","v":1.8807966290134817},null,{"$f":"N$5*Demand!N47","v":1.2076801930119219},{"$f":"O$5*Demand!O47","v":6.821652224564934},{"$f":"P$5*Demand!P47","v":0},9,"FI","CMRCL","BANKING",null,null,null,null,113.25268396809531,188.75447328015889,{"$f":"1+AA23","v":9},"FI",{"$f":"Z25+Y25","v":302.0071572482542},"F1",9,"CMRCL","BANKING"]
[null,null,null,"RETAIL",{"$f":"1+E25","v":10},"FL",{"$f":"Finance!H82","v":1518.493019505986},null,{"$f":"I$5*Demand!I48","v":-698.25578566016588},{"$f":"J$5*Demand!J48","v":0.12513158611091033},{"$f":"K$5*Demand!K48","v":3.6200999781954732},{"$f":"L$5*Demand!L48","v":12.061305424797796},null,{"$f":"N$5*Demand!N48","v":3.0976493625124203E-2},{"$f":"O$5*Demand!O48","v":5.0672556028387588},{"$f":"P$5*Demand!P48","v":0},10,"FL","RETAIL",null,null,null,null,null,108,180,{"$f":"1+AA25","v":10},"FL",{"$f":"Z26+Y26","v":288},"F2",10,"RETAIL"]
[null,null,null,"GOVT",{"$f":"1+E26","v":11},"FG",{"$f":"Finance!H83","v":0},null,{"$f":"I$5*Demand!I49","v":0},{"$f":"J$5*Demand!J49","v":0},{"$f":"K$5*Demand!K49","v":0},{"$f":"L$5*Demand!L49","v":0},null,{"$f":"N$5*Demand!N49","v":0},{"$f":"O$5*Demand!O49","v":0},{"$f":"P$5*Demand!P49","v":0},11,"FG","GOVT",null,null,null,null,null,0,0,{"$f":"1+AA26","v":11},"FG",{"$f":"Z27+Y27","v":0},"FG",11,"GOVT"]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,null,null,null,null,null,null,null,"G1","G2"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6,null,null,null,null,null,null,null,null,7,8]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,null,null,null,null,null,null,null,"LOCAL","NATIONAL"]
[null,null,null,null,"Transactions >",null,"PR >",null,"0",1,2,3,null,4,5,6]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3"]
[null,null,null,null,null,null,null,null,{"$f":"-SUM(J33:P33)","v":0},{"$f":"Price!J$58*J11","v":0},{"$f":"Price!K$58*K11","v":0},{"$f":"Price!L$58*L11","v":0},null,{"$f":"Price!N$58*N11","v":0},{"$f":"Price!O$58*O11","v":0},{"$f":"Price!P$58*P11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"After Tax"]
[null,null,null,null,null,null,"r",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income (-)"]
[null,null,null,null,"0","0",{"$f":"-SUM(G36:G49)","v":-9.5496943686157465E-12},null,{"$f":"-SUM(J35:P35)","v":589770.80487877026},{"$f":"-J33-SUM(J36:J48)","v":-164700.67397896445},{"$f":"-K33-SUM(K36:K48)","v":-143870.51009428233},{"$f":"-L33-SUM(L36:L48)","v":-124678.71486751975},null,{"$f":"-N33-SUM(N36:N48)","v":-110264.19739807077},{"$f":"-O33-SUM(O36:O48)","v":-46256.708539932966},{"$f":"-P33-SUM(P36:P48)","v":0},"0","0",null,null,null,null,null,null,null,null,"0","0",{"$f":"G35+AC13","v":-1.1709744285326451E-11},"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"J35-I36","v":-9315.8187063877122},null,{"$f":"-SUM(J36:P36)","v":-155384.85527257674},{"$f":"Price!J$58*J14","v":49573.837519454195},{"$f":"Price!K$58*K14","v":38526.188189388478},{"$f":"Price!L$58*L14","v":31330.059397048866},null,{"$f":"Price!N$58*N14","v":23311.58975598801},{"$f":"Price!O$58*O14","v":12643.180410697192},{"$f":"Price!P$58*P14","v":0},"I1",1,"CAPITAL","INDUSTRIES",null,null,null,null,null,null,1,"I1",{"$f":"G36+AC14","v":-7949.0804841488152},"I1",1,"CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",{"$f":"K35-I37","v":-8135.5409850064898},null,{"$f":"-SUM(J37:P37)","v":-135734.96910927584},{"$f":"Price!J$58*J15","v":41315.446617668349},{"$f":"Price!K$58*K15","v":19310.306942521969},{"$f":"Price!L$58*L15","v":27412.497655003059},null,{"$f":"Price!N$58*N15","v":34993.716487443075},{"$f":"Price!O$58*O15","v":12703.00140663938},{"$f":"Price!P$58*P15","v":0},"I2",2,"GENERAL",null,null,null,null,null,null,null,2,"I2",{"$f":"G37+AC15","v":-6941.6292584869316},"I2",2,"GENERAL"]
[null,null,null,"NON_DUR",3,"I3",{"$f":"L35-I38","v":-7049.8192732020689},null,{"$f":"-SUM(J38:P38)","v":-117628.89559431768},{"$f":"Price!J$58*J16","v":33058.035589047089},{"$f":"Price!K$58*K16","v":28893.085753462026},{"$f":"Price!L$58*L16","v":19596.496928491222},null,{"$f":"Price!N$58*N16","v":23321.179306257094},{"$f":"Price!O$58*O16","v":12760.098017060252},{"$f":"Price!P$58*P16","v":0},"I3",3,"NON_DUR",null,null,null,null,null,null,null,3,"I3",{"$f":"G38+AC16","v":-6015.1459213860689},"I3",3,"NON_DUR"]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"N35-I40","v":14633.050670886136},null,{"$f":"-SUM(J40:P40)","v":-124897.24806895691},{"$f":"Price!J$58*J18","v":37814.654061469904},{"$f":"Price!K$58*K18","v":43899.686946336427},{"$f":"Price!L$58*L18","v":38856.350058291115},null,0,{"$f":"Price!O$58*O18","v":4326.557002859473},{"$f":"Price!P$58*P18","v":0},"L1",4,"BOURGS","HOUSEHOLDS",null,null,null,null,null,null,4,"L1",{"$f":"G40+AC18","v":33283.056638682494},"L1",4,"BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",{"$f":"O35-I41","v":-20179.536740266711},null,{"$f":"-SUM(J41:P41)","v":-26077.171799666256},{"$f":"Price!J$58*J19","v":2176.359632265317},{"$f":"Price!K$58*K19","v":11482.109559818105},{"$f":"Price!L$58*L19","v":6261.9404866754367},null,{"$f":"Price!N$58*N19","v":6156.7621209073968},0,{"$f":"Price!P$58*P19","v":0},"L2",5,"PRLTRT",null,null,null,null,null,null,null,5,"L2",{"$f":"G41+AC19","v":-16286.090935206787},"L2",5,"PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",{"$f":"P35-I42","v":3284.5921446881462},null,{"$f":"-SUM(J42:P42)","v":-3284.5921446881462},{"$f":"Price!J$58*J20","v":153.7188141928855},{"$f":"Price!K$58*K20","v":1084.2897601614879},{"$f":"Price!L$58*L20","v":562.26895251465032},null,{"$f":"Price!N$58*N20","v":1107.5343278206672},{"$f":"Price!O$58*O20","v":376.78028999845498},0,"L3",6,"DPNDNT",null,null,null,null,null,null,null,6,"L3",{"$f":"G42+AC20","v":2.1064665830899685},"L3",6,"DPNDNT"]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"-I44","v":9297.7490039502172},null,{"$f":"-SUM(J44:P44)","v":-9297.7490039502172},{"$f":"Price!J$58*J22","v":134.87659418799709},{"$f":"Price!K$58*K22","v":-21.107468195874056},{"$f":"Price!L$58*L22","v":55.960796579891401},null,{"$f":"Price!N$58*N22","v":7866.1059477857216},{"$f":"Price!O$58*O22","v":1261.9131335924808},{"$f":"Price!P$58*P22","v":0},"G1",7,"LOCAL","GOVERNANCE",null,null,null,null,null,null,7,"G1",{"$f":"G44+AC22","v":5.3877967349926621},"G1",7,"LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",{"$f":"-I45","v":14162.132247627103},null,{"$f":"-SUM(J45:P45)","v":-14162.132247627103},{"$f":"Price!J$58*J23","v":200.40956956590688},{"$f":"Price!K$58*K23","v":-84.014745819223407},{"$f":"Price!L$58*L23","v":59.470959471650247},null,{"$f":"Price!N$58*N23","v":12060.892976694218},{"$f":"Price!O$58*O23","v":1925.3734877145507},{"$f":"Price!P$58*P23","v":0},"G2",8,"NATIONAL",null,null,null,null,null,null,null,8,"G2",{"$f":"G45+AC23","v":8.1969022683970252},"G2",8,"NATIONAL"]
[]
[null,null,"BANKING","CMRCL",{"$f":"1+E45","v":9},"FI",{"$f":"-I47","v":1784.6986182054027},null,{"$f":"-SUM(J47:P47)","v":-1784.6986182054027},{"$f":"Price!J$58*J25","v":67.078749225900296},{"$f":"Price!K$58*K25","v":84.962712043094541},{"$f":"Price!L$58*L25","v":73.34130893114957},null,{"$f":"Price!N$58*N25","v":1410.2442967123211},{"$f":"Price!O$58*O25","v":149.07155129293704},{"$f":"Price!P$58*P25","v":0},9,"FI","CMRCL","BANKING",null,null,null,null,null,null,"FI",9,{"$f":"G47+AC25","v":2086.7057754536568},"F1",9,"CMRCL","BANKING"]
[null,null,null,"RETAIL",{"$f":"1+E47","v":10},"FL",{"$f":"-I48","v":1518.4930195059862},null,{"$f":"-SUM(J48:P48)","v":-1518.4930195059862},{"$f":"Price!J$58*J26","v":206.25683188690613},{"$f":"Price!K$58*K26","v":695.00244456587006},{"$f":"Price!L$58*L26","v":470.32832451270019},null,{"$f":"Price!N$58*N26","v":36.172178462270885},{"$f":"Price!O$58*O26","v":110.73324007823881},{"$f":"Price!P$58*P26","v":0},10,"FL","RETAIL",null,null,null,null,null,null,null,"FL",10,{"$f":"G48+AC26","v":1806.4930195059862},"F2",10,"RETAIL"]
[null,null,null,"GOVT",{"$f":"1+E48","v":11},"FG",{"$f":"-I49","v":0},null,{"$f":"-SUM(J49:P49)","v":0},{"$f":"Price!J$58*J27","v":0},{"$f":"Price!K$58*K27","v":0},{"$f":"Price!L$58*L27","v":0},null,{"$f":"Price!N$58*N27","v":0},{"$f":"Price!O$58*O27","v":0},{"$f":"Price!P$58*P27","v":0},11,"FG","GOVT",null,null,null,null,null,null,null,"FG",11,{"$f":"G49+AC27","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,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"]

{"sheet":"Investment","index":14,"n_rows":58,"n_cols":35,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt"]
[null,null,null,null,null,"All Financial Intermediation >",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Service >   "]
[]
[null,null,null,null,null,null,null,null,null,"Passive ","Interest"]
[null,null,null,null,null,null,null,null,null,"Income (-)",null,null,null,null,null,null,null,null,"n ",{"$f":"Nu","v":-4.5351397557338351E-2},"i ",{"$f":"Price!G36","v":0.99999531777097239},{"$f":"Price!G37","v":1.0000053905851407},{"$f":"Price!G38","v":1.0000059123631286},null,null,null,null,9,10,11]
[null,null,null,null,null,null,null,null,null,{"$f":"Finance!M67+Finance!P67+Finance!S67","v":0},{"$f":"Finance!N67+Finance!Q67+Finance!T67","v":0},null,null,null,null,null,"     ,",null,null,null,null,null,null,null,null,null,null,null,"FI","FL","FG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e",null,"V0",{"$f":"Rates!H33","v":1},"k ",{"$f":"Finance!N14","v":175394.44161509516},{"$f":"Finance!N15","v":153204.08273229812},{"$f":"Finance!N16","v":132766.1609892275},null,null,null,null,0,0,0]
[null,null,null,null,null,"0","0",{"$f":"K12+J12","v":-48.285101227145788},null,{"$f":"Finance!M69+Finance!P69+Finance!S69","v":7.2759576141834259E-12},{"$f":"Finance!N69+Finance!Q69+Finance!T69","v":-48.285101227153064},null,"0","0",{"$f":"Transactions!V48","v":0},null,{"$f":"-SUM(Q13:Q26)","v":38.901964066638357},null,null,null,null,null,null,null,null,null,"-d"]
[null,null,null,"INDUSTRIES","CAPITAL",1,"I1",{"$f":"K13+J13","v":7954.3830510335501},null,{"$f":"Finance!M70+Finance!P70+Finance!S70","v":0},{"$f":"Finance!N70+Finance!Q70+Finance!T70","v":7954.3830510335501},null,"I1",1,{"$f":"-2*K13-Q13-Transactions!AC14-J13","v":-7954.3394477058846},null,{"$f":"Zeta!G14/(Utility!G42/Nexus!G36-1)","v":-9321.1648766001126},null,null,null,null,1,2,3,"0","0",{"$f":"-SUM(AA14:AA27)","v":13.584699003389687},null,{"$f":"-AC11-SUM(AC14:AC27)","v":0},{"$f":"-AD11-SUM(AD14:AD27)","v":0},{"$f":"-AE11-SUM(AE14:AE27)","v":0},"0","0"]
[null,null,null,null,"GENERAL",2,"I2",{"$f":"K14+J14","v":6948.0192633998076},null,{"$f":"Finance!M71+Finance!P71+Finance!S71","v":0},{"$f":"Finance!N71+Finance!Q71+Finance!T71","v":6948.0192633998076},null,"I2",2,{"$f":"-2*K14-Q14-Transactions!AC15-J14","v":-6948.063112077667},null,{"$f":"Zeta!G15/(Utility!G43/Nexus!G37-1)","v":-8141.8871412415074},null,null,null,null,0,{"$f":"(W9-V9)*(T11-T9)*(W11+V11)","v":3.4600210009089083},{"$f":"(X9-V9)*(T11-T9)*(V11+X11)","v":3.4129007742211606},1,"I1",{"$f":"Transactions!AC36+SUM(V14:X14)","v":-7942.2075623736855},null,{"$f":"AA14","v":-7942.2075623736855},null,null,"I1",1,"CAPITAL","INDUSTRIES"]
[null,null,null,null,"NON_DUR",3,"I3",{"$f":"K15+J15","v":6021.130949184042},null,{"$f":"Finance!M72+Finance!P72+Finance!S72","v":0},{"$f":"Finance!N72+Finance!Q72+Finance!T72","v":6021.130949184042},null,"I3",3,{"$f":"-2*K15-Q15-Transactions!AC16-J15","v":-6021.1726262240936},null,{"$f":"Zeta!G16/(Utility!G44/Nexus!G38-1)","v":-7055.7626239599904},null,null,null,null,{"$f":"-W14","v":-3.4600210009089083},0,{"$f":"(X9-W9)*(T11-T9)*(X11+W11)","v":0.15597999547917835},2,"I2",{"$f":"Transactions!AC37+SUM(V15:X15)","v":-6944.9332994923616},null,{"$f":"AA15","v":-6944.9332994923616},null,null,"I2",2,"GENERAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-X14","v":-3.4129007742211606},{"$f":"-X15","v":-0.15597999547917835},0,3,"I3",{"$f":"Transactions!AC38+SUM(V16:X16)","v":-6018.7148021557696},null,{"$f":"AA16","v":-6018.7148021557696},null,null,"I3",3,"NON_DUR"]
[null,null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"K17+J17","v":-33271.607255618001},null,{"$f":"Finance!M74+Finance!P74+Finance!S74","v":-33271.607255618001},{"$f":"Finance!N74+Finance!Q74+Finance!T74","v":0},null,"L1",4,{"$f":"-2*K17-Q17-Transactions!AC18-J17","v":-0.39481614670512499},null,{"$f":"Zeta!G18/(Utility!G46/Nexus!G40-1)","v":14621.996103968353}]
[null,null,null,null,"PRLTRT",5,"L2",{"$f":"K18+J18","v":16297.403470980631},null,{"$f":"Finance!M75+Finance!P75+Finance!S75","v":-1769.4580754298609},{"$f":"Finance!N75+Finance!Q75+Finance!T75","v":18066.861546410491},null,"L2",5,{"$f":"-2*K18-Q18-Transactions!AC19-J18","v":-18067.241011995557},null,{"$f":"Zeta!G19/(Utility!G47/Nexus!G41-1)","v":-20190.469810455488},null,null,null,null,null,null,null,4,"L1",0,null,null,{"$f":"AA18","v":0},null,"L1",4,"BOURGS","HOUSEHOLDS"]
[null,null,null,null,"DPNDNT",6,"L3",{"$f":"K19+J19","v":-1.0532332915447766},null,{"$f":"Finance!M76+Finance!P76+Finance!S76","v":0},{"$f":"Finance!N76+Finance!Q76+Finance!T76","v":-1.0532332915447766},null,"L3",6,{"$f":"-2*K19-Q19-Transactions!AC20-J19","v":-6.7046802645108983E-2},null,{"$f":"Zeta!G20/(Utility!G48/Nexus!G42-1)","v":3284.6591914907908},null,null,null,null,null,null,null,5,"L2",{"$f":"-2*K18-Q18-Transactions!AC19-J18","v":-18067.241011995557},null,null,{"$f":"AA19","v":-18067.241011995557},null,"L2",5,"PRLTRT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"L3",{"$f":"Transactions!AC42","v":2.1064665830899685},null,null,{"$f":"AA20","v":2.1064665830899685},null,"L3",6,"DPNDNT"]
[null,null,null,"GOVERNANCE","LOCAL",7,"G1",{"$f":"K21+J21","v":-2.693898367496566},null,{"$f":"Finance!M78+Finance!P78+Finance!S78","v":0},{"$f":"Finance!N78+Finance!Q78+Finance!T78","v":-2.693898367496566},null,"G1",7,{"$f":"-2*K21-Q21-Transactions!AC22-J21","v":-0.26015429401923029},null,{"$f":"Zeta!G22/(Utility!G50/Nexus!G44-1)","v":9298.0091582442365}]
[null,null,null,null,"NATIONAL",8,"G2",{"$f":"K22+J22","v":-4.0984511341982275},null,{"$f":"Finance!M79+Finance!P79+Finance!S79","v":0},{"$f":"Finance!N79+Finance!Q79+Finance!T79","v":-4.0984511341982275},null,"G2",8,{"$f":"-2*K22-Q22-Transactions!AC23-J22","v":-0.34483259589978843},null,{"$f":"Zeta!G23/(Utility!G51/Nexus!G45-1)","v":14162.477080223003},null,null,null,null,null,null,null,7,"G1",{"$f":"Transactions!AC44","v":5.3877967349926621},null,{"$f":"AA22","v":5.3877967349926621},null,null,"G1",7,"LOCAL","GOVERNANCE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"G2",{"$f":"Transactions!AC45","v":8.1969022683970252},null,8.1969022683970252,null,null,"G2",8,"NATIONAL"]
[null,null,null,"BANKING","CMRCL",{"$f":"1+F22","v":9},"FI",{"$f":"K24+J24","v":-2086.7057754536581},null,{"$f":"Finance!M81+Finance!P81+Finance!S81","v":18781.750037434889},{"$f":"Finance!N81+Finance!Q81+Finance!T81","v":-20868.455812888547},null,"FI",9,{"$f":"-2*K24-Q24-Transactions!AC25-J24","v":20868.391319023613},null,{"$f":"Zeta!G25/(Utility!G53/Nexus!G47-1)","v":1784.7631120703393}]
[null,null,null,null,"RETAIL",{"$f":"1+F24","v":10},"FL",{"$f":"K25+J25","v":-1806.493019505986},null,{"$f":"Finance!M82+Finance!P82+Finance!S82","v":16259.315293612963},{"$f":"Finance!N82+Finance!Q82+Finance!T82","v":-18065.808313118949},null,"FL",10,{"$f":"-2*K25-Q25-Transactions!AC26-J25","v":18065.823490431198},null,{"$f":"Zeta!G26/(Utility!G54/Nexus!G48-1)","v":1518.4778421937397},null,null,null,null,null,null,null,"FI",9,{"$f":"-AA14-AA15-AA16-AA22-AA23","v":20892.270965018426},null,{"$f":"AA25","v":20892.270965018426},null,null,"FI",9,"CMRCL","BANKING"]
[null,null,null,null,"GOVT",{"$f":"1+F25","v":11},"FG",{"$f":"K26+J26","v":0},null,{"$f":"Finance!M83+Finance!P83+Finance!S83","v":0},{"$f":"Finance!N83+Finance!Q83+Finance!T83","v":0},null,"FG",11,{"$f":"-2*K26-Q26-Transactions!AC27-J26","v":0},null,null,null,null,null,null,null,null,null,"FL",10,{"$f":"-AA18-AA19-AA20","v":18065.134545412468},null,null,{"$f":"AA26","v":18065.134545412468},null,"FL",10,"RETAIL"]
[null,null,null,null,null,null,null,null,null,"(1-1/NPV)g","-nkk",null,null,null,null,null,"      u      ",null,null,null,null,null,null,null,"FG",11,{"$f":"-AA22-AA23","v":-13.584699003389687},null,null,null,null,"FG",11,"GOVT"]
[null,null,null,null,null,null,null,null,null,"T",null,null,null,null,null,null,"h/w-1",null,null,null,null,null,null,null,null,null,null,null,"F1","F2","F2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,10,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CMRCL","RETAIL","GOVT"]
[null,null,null,"Maturing Savings >   ",null,null,null,null,null,9,10,11,null,null,null,null,null,null,null,null,null,"Reinvestment >",null,null,null,null,null,null,9,10,11]
[null,null,null,null,null,null,null,null,null,"FI","FL","FG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FI","FL","FG"]
[]
[]
[null,null,null,null,null,"0","0",null,null,null,null,null,"0","0",null,null,null,null,null,null,null,null,null,null,"0","0",null,null,null,null,null,"0","0"]
[null,null,null,"INDUSTRIES","CAPITAL",1,"I1",null,null,null,null,null,"I1",1,"CAPITAL","INDUSTRIES",null,null,null,null,null,null,"INDUSTRIES","CAPITAL",1,"I1",null,null,null,null,null,"I1",1,"CAPITAL","INDUSTRIES"]
[null,null,null,null,"GENERAL",2,"I2",null,null,null,null,null,"I2",2,"GENERAL",null,null,null,null,null,null,null,null,"GENERAL",2,"I2",null,null,null,null,null,"I2",2,"GENERAL"]
[null,null,null,null,"NON_DUR",3,"I3",null,null,null,null,null,"I3",3,"NON_DUR",null,null,null,null,null,null,null,null,"NON_DUR",3,"I3",null,null,null,null,null,"I3",3,"NON_DUR"]
[]
[null,null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"J40+K40","v":-105603.0076304121},null,{"$f":"3*Finance!M$33*Boundary!U82","v":-53978.643275140144},{"$f":"3*Finance!P$33*Boundary!V82","v":-51624.364355271959},null,"L1",4,"BOURGS","HOUSEHOLDS",null,null,null,null,null,null,"HOUSEHOLDS","BOURGS",4,"L1",{"$f":"Investment!H40+Investment!H17+Transactions!AC40","v":-105591.5582473476},null,{"$f":"SUM(AC52:AC54)","v":-53991.445957900418},{"$f":"SUM(AD52:AD54)","v":-51611.561672511685},null,"L1",4,"BOURGS","HOUSEHOLDS"]
[null,null,null,null,"PRLTRT",5,"L2",{"$f":"J41+K41","v":-5618.4770049784638},null,{"$f":"3*Finance!M$33*Boundary!U83","v":-5618.4770049784638},null,null,"L2",5,"PRLTRT",null,null,null,null,null,null,null,null,"PRLTRT",5,"L2",{"$f":"Investment!H41+Investment!H18+Transactions!AC41","v":-5607.1644692046193},null,{"$f":"AA41","v":-5607.1644692046193},null,null,"L2",5,"PRLTRT"]
[null,null,null,null,"DPNDNT",6,"L3",null,null,null,null,null,"L3",6,"DPNDNT",null,null,null,null,null,null,null,null,"DPNDNT",6,"L3",null,null,null,null,null,"L3",6,"DPNDNT"]
[]
[null,null,null,"GOVERNANCE","LOCAL",7,"G1",null,null,null,null,null,"G1",7,"LOCAL","GOVERNANCE",null,null,null,null,null,null,"GOVERNANCE","LOCAL",7,"G1",null,null,null,null,null,"G1",7,"LOCAL","GOVERNANCE"]
[null,null,null,null,"NATIONAL",8,"G2",null,null,null,null,null,"G2",8,"NATIONAL",null,null,null,null,null,null,null,null,"NATIONAL",8,"G2",null,null,null,null,null,"G2",8,"NATIONAL"]
[]
[null,null,null,"BANKING","CMRCL",{"$f":"1+F45","v":9},"FI",{"$f":"J47+K47","v":59597.120280118608},null,{"$f":"3*Finance!M$33*Boundary!U89","v":59597.120280118608},null,null,"FI",9,"CMRCL","BANKING",null,null,null,null,null,null,"BANKING","CMRCL",{"$f":"1+Y45","v":9},"FI",{"$f":"Investment!H47+Investment!H24+Transactions!AC47","v":59597.120280118608},null,{"$f":"AA47","v":59597.120280118608},null,null,"FI",9,"CMRCL","BANKING"]
[null,null,null,null,"RETAIL",{"$f":"1+F47","v":10},"FL",{"$f":"J48+K48","v":51624.364355271959},null,null,{"$f":"3*Finance!P$33*Boundary!V90","v":51624.364355271959},null,"FL",10,"RETAIL",null,null,null,null,null,null,null,null,"RETAIL",{"$f":"1+Y47","v":10},"FL",{"$f":"Investment!H48+Investment!H25+Transactions!AC48","v":51624.364355271959},null,null,{"$f":"AA48","v":51624.364355271959},null,"FL",10,"RETAIL"]
[null,null,null,null,"GOVT",{"$f":"1+F48","v":11},"FG",null,null,null,null,null,"FG",11,"GOVT",null,null,null,null,null,null,null,null,"GOVT",{"$f":"1+Y48","v":11},"FG",null,null,null,null,{"$f":"AA49","v":0},"FG",11,"GOVT"]
[null,null,null,null,null,null,null,null,null,"F1","F2","F2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G1",null,"FI","FL","FG"]
[null,null,null,null,null,null,null,null,null,9,10,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,9,10,11]
[null,null,null,null,null,null,null,null,null,"CMRCL","RETAIL","GOVT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"J40","v":-53978.643275140144},{"$f":"-(AC57-AD57)*(AC52+AD53)","v":12.802682760274315},{"$f":"0","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,4,{"$f":"-AD52","v":-12.802682760274315},{"$f":"K40","v":-51624.364355271959},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,4,{"$f":"-AE52","v":0},{"$f":"-AE53","v":0},{"$f":"L40","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Finance!M61","v":0.3151289124470058},{"$f":"Finance!P61","v":0.31500767837377674},{"$f":"Finance!S61","v":0},"PF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,10,11]

{"sheet":"State","index":15,"n_rows":94,"n_cols":31,"rows_kept":94,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,"LOCAL","NATIONAL",null,"COMMERCIAL","RETAIL","GOVT"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6,null,7,8,null,9,10,11]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,"G1","G2",null,"FI","FL","FG"]
[null,null,null,null,null,null,"A >",null,{"$f":"Boundary!I39+DT*(Transactions!I11-Rates!H$33*Boundary!I39*3)","v":0},{"$f":"Boundary!J39+DT*(Transactions!J11-Rates!I$33*Boundary!J39*3)","v":0},{"$f":"Boundary!K39+DT*(Transactions!K11-Rates!J$33*Boundary!K39*3)","v":0},{"$f":"Boundary!L39+DT*(Transactions!L11-Rates!K$33*Boundary!L39*3)","v":0},null,{"$f":"Boundary!N39+DT*(Transactions!N11-Rates!M$33*Boundary!N39*3)","v":0},{"$f":"Boundary!O39+DT*(Transactions!O11-Rates!N$33*Boundary!O39*3)","v":0},{"$f":"Boundary!P39+DT*(Transactions!P11-Rates!O$33*Boundary!P39*3)","v":0},null,{"$f":"Boundary!R39+DT*(Transactions!Y11-Finance!J$33*Boundary!R39*3)","v":0},{"$f":"Boundary!S39+DT*(Transactions!Z11-Finance!K$33*Boundary!S39*3)","v":0},null,{"$f":"Boundary!U39+DT*(Investment!AC33-Finance!M$33*3*Boundary!U39)","v":0},{"$f":"Boundary!V39+DT*(Investment!AD33-Finance!P$33*3*Boundary!V39)","v":0},{"$f":"Boundary!W39+DT*(Investment!AE33-Finance!S$33*3*Boundary!W39)","v":0},null,null,"g"]
[]
[null,null,null,null,"0","0",null,null,{"$f":"Boundary!I41+DT*(Transactions!I13-Rates!H$33*Boundary!I41*3)","v":90399.027507334933},{"$f":"Boundary!J41+DT*(Transactions!J13-Rates!I$33*Boundary!J41*3)","v":-333.08099828253472},{"$f":"Boundary!K41+DT*(Transactions!K13-Rates!J$33*Boundary!K41*3)","v":-749.41704280790645},{"$f":"Boundary!L41+DT*(Transactions!L13-Rates!K$33*Boundary!L41*3)","v":-1065.8195350222513},null,{"$f":"Boundary!N41+DT*(Transactions!N13-Rates!M$33*Boundary!N41*3)","v":-292},{"$f":"Boundary!O41+DT*(Transactions!O13-Rates!N$33*Boundary!O41*3)","v":-2922},{"$f":"Boundary!P41+DT*(Transactions!P13-Rates!O$33*Boundary!P41*3)","v":-33.333333333333336},null,{"$f":"Boundary!R41+DT*(Transactions!Y13-Finance!J$33*Boundary!R41*3)","v":0},{"$f":"Boundary!S41+DT*(Transactions!Z13-Finance!K$33*Boundary!S41*3)","v":0},null,{"$f":"Boundary!U41+DT*(Investment!AC35-Finance!M$33*3*Boundary!U41)","v":0},{"$f":"Boundary!V41+DT*(Investment!AD35-Finance!P$33*3*Boundary!V41)","v":0},{"$f":"Boundary!W41+DT*(Investment!AE35-Finance!S$33*3*Boundary!W41)","v":0},"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",null,null,{"$f":"Boundary!I42+DT*(Transactions!I14-Rates!H$33*Boundary!I42*3)","v":-23817.105266879415},{"$f":"Boundary!J42+DT*(Transactions!J14-Rates!I$33*Boundary!J42*3)","v":100.2514364102863},{"$f":"Boundary!K42+DT*(Transactions!K14-Rates!J$33*Boundary!K42*3)","v":200.67390811122448},{"$f":"Boundary!L42+DT*(Transactions!L14-Rates!K$33*Boundary!L42*3)","v":267.81407518331542},null,{"$f":"Boundary!N42+DT*(Transactions!N14-Rates!M$33*Boundary!N42*3)","v":6.6543939456597272},{"$f":"Boundary!O42+DT*(Transactions!O14-Rates!N$33*Boundary!O42*3)","v":192.85467685611869},{"$f":"Boundary!P42+DT*(Transactions!P14-Rates!O$33*Boundary!P42*3)","v":0},null,{"$f":"Boundary!R42+DT*(Transactions!Y14-Finance!J$33*Boundary!R42*3)","v":170.84227777986203},{"$f":"Boundary!S42+DT*(Transactions!Z14-Finance!K$33*Boundary!S42*3)","v":284.73712963310345},null,{"$f":"Boundary!U42+DT*(Investment!AC36-Finance!M$33*3*Boundary!U42)","v":0},{"$f":"Boundary!V42+DT*(Investment!AD36-Finance!P$33*3*Boundary!V42)","v":0},{"$f":"Boundary!W42+DT*(Investment!AE36-Finance!S$33*3*Boundary!W42)","v":0},1,"I1","CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",null,null,{"$f":"Boundary!I43+DT*(Transactions!I15-Rates!H$33*Boundary!I43*3)","v":-20805.205662784574},{"$f":"Boundary!J43+DT*(Transactions!J15-Rates!I$33*Boundary!J43*3)","v":83.550741966698169},{"$f":"Boundary!K43+DT*(Transactions!K15-Rates!J$33*Boundary!K43*3)","v":100.58295704021488},{"$f":"Boundary!L43+DT*(Transactions!L15-Rates!K$33*Boundary!L43*3)","v":234.32615323314934},null,{"$f":"Boundary!N43+DT*(Transactions!N15-Rates!M$33*Boundary!N43*3)","v":9.9891043469509171},{"$f":"Boundary!O43+DT*(Transactions!O15-Rates!N$33*Boundary!O43*3)","v":193.76712609956058},{"$f":"Boundary!P43+DT*(Transactions!P15-Rates!O$33*Boundary!P43*3)","v":0},null,{"$f":"Boundary!R43+DT*(Transactions!Y15-Finance!J$33*Boundary!R43*3)","v":149.23896581494481},{"$f":"Boundary!S43+DT*(Transactions!Z15-Finance!K$33*Boundary!S43*3)","v":248.7316096915747},null,{"$f":"Boundary!U43+DT*(Investment!AC37-Finance!M$33*3*Boundary!U43)","v":0},{"$f":"Boundary!V43+DT*(Investment!AD37-Finance!P$33*3*Boundary!V43)","v":0},{"$f":"Boundary!W43+DT*(Investment!AE37-Finance!S$33*3*Boundary!W43)","v":0},2,"I2","GENERAL"]
[null,null,null,"NON_DUR",3,"I3",null,null,{"$f":"Boundary!I44+DT*(Transactions!I16-Rates!H$33*Boundary!I44*3)","v":-18029.93800616674},{"$f":"Boundary!J44+DT*(Transactions!J16-Rates!I$33*Boundary!J44*3)","v":66.85206716340484},{"$f":"Boundary!K44+DT*(Transactions!K16-Rates!J$33*Boundary!K44*3)","v":150.4972545480679},{"$f":"Boundary!L44+DT*(Transactions!L16-Rates!K$33*Boundary!L44*3)","v":167.51379831108244},null,{"$f":"Boundary!N44+DT*(Transactions!N16-Rates!M$33*Boundary!N44*3)","v":6.6571291241095842},{"$f":"Boundary!O44+DT*(Transactions!O16-Rates!N$33*Boundary!O44*3)","v":194.63800381759725},{"$f":"Boundary!P44+DT*(Transactions!P16-Rates!O$33*Boundary!P44*3)","v":0},null,{"$f":"Boundary!R44+DT*(Transactions!Y16-Finance!J$33*Boundary!R44*3)","v":129.33416897699993},{"$f":"Boundary!S44+DT*(Transactions!Z16-Finance!K$33*Boundary!S44*3)","v":215.5569482949999},null,{"$f":"Boundary!U44+DT*(Investment!AC38-Finance!M$33*3*Boundary!U44)","v":0},{"$f":"Boundary!V44+DT*(Investment!AD38-Finance!P$33*3*Boundary!V44)","v":0},{"$f":"Boundary!W44+DT*(Investment!AE38-Finance!S$33*3*Boundary!W44)","v":0},3,"I3","NON_DUR"]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",null,null,{"$f":"Boundary!I46+DT*(Transactions!I18-Rates!H$33*Boundary!I46*3)","v":-19144.016020407005},{"$f":"Boundary!J46+DT*(Transactions!J18-Rates!I$33*Boundary!J46*3)","v":76.471244110492449},{"$f":"Boundary!K46+DT*(Transactions!K18-Rates!J$33*Boundary!K46*3)","v":228.66297039031107},{"$f":"Boundary!L46+DT*(Transactions!L18-Rates!K$33*Boundary!L46*3)","v":332.14979916067557},null,{"$f":"Boundary!N46+DT*(Transactions!N18-Rates!M$33*Boundary!N46*3)","v":260.52459914096363},{"$f":"Boundary!O46+DT*(Transactions!O18-Rates!N$33*Boundary!O46*3)","v":65.995833652930401},{"$f":"Boundary!P46+DT*(Transactions!P18-Rates!O$33*Boundary!P46*3)","v":0},null,{"$f":"Boundary!R46+DT*(Transactions!Y18-Finance!J$33*Boundary!R46*3)","v":2331.2507459745443},{"$f":"Boundary!S46+DT*(Transactions!Z18-Finance!K$33*Boundary!S46*3)","v":3885.417909957574},null,{"$f":"Boundary!U46+DT*(Investment!AC40-Finance!M$33*3*Boundary!U46)","v":-111152.1626865119},{"$f":"Boundary!V46+DT*(Investment!AD40-Finance!P$33*3*Boundary!V46)","v":-106191.58284858575},{"$f":"Boundary!W46+DT*(Investment!AE40-Finance!S$33*3*Boundary!W46)","v":0},4,"L1","BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",null,null,{"$f":"Boundary!I47+DT*(Transactions!I19-Rates!H$33*Boundary!I47*3)","v":-3997.0590069760156},{"$f":"Boundary!J47+DT*(Transactions!J19-Rates!I$33*Boundary!J47*3)","v":4.4012501653422502},{"$f":"Boundary!K47+DT*(Transactions!K19-Rates!J$33*Boundary!K47*3)","v":59.807529233688989},{"$f":"Boundary!L47+DT*(Transactions!L19-Rates!K$33*Boundary!L47*3)","v":53.52797734913004},null,{"$f":"Boundary!N47+DT*(Transactions!N19-Rates!M$33*Boundary!N47*3)","v":1.7574730700762902},{"$f":"Boundary!O47+DT*(Transactions!O19-Rates!N$33*Boundary!O47*3)","v":2216.4153028386868},{"$f":"Boundary!P47+DT*(Transactions!P19-Rates!O$33*Boundary!P47*3)","v":0},null,{"$f":"Boundary!R47+DT*(Transactions!Y19-Finance!J$33*Boundary!R47*3)","v":486.68072563249046},{"$f":"Boundary!S47+DT*(Transactions!Z19-Finance!K$33*Boundary!S47*3)","v":811.13454272081742},null,{"$f":"Boundary!U47+DT*(Investment!AC41-Finance!M$33*3*Boundary!U47)","v":-11552.409556927394},{"$f":"Boundary!V47+DT*(Investment!AD41-Finance!P$33*3*Boundary!V47)","v":0},{"$f":"Boundary!W47+DT*(Investment!AE41-Finance!S$33*3*Boundary!W47)","v":0},5,"L2","PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",null,null,{"$f":"Boundary!I48+DT*(Transactions!I20-Rates!H$33*Boundary!I48*3)","v":-503.46253889171345},{"$f":"Boundary!J48+DT*(Transactions!J20-Rates!I$33*Boundary!J48*3)","v":0.31102778224962702},{"$f":"Boundary!K48+DT*(Transactions!K20-Rates!J$33*Boundary!K48*3)","v":5.6479309973533391},{"$f":"Boundary!L48+DT*(Transactions!L20-Rates!K$33*Boundary!L48*3)","v":4.8064295836346274},null,{"$f":"Boundary!N48+DT*(Transactions!N20-Rates!M$33*Boundary!N48*3)","v":0.3161526745507901},{"$f":"Boundary!O48+DT*(Transactions!O20-Rates!N$33*Boundary!O48*3)","v":5.7474010735210115},{"$f":"Boundary!P48+DT*(Transactions!P20-Rates!O$33*Boundary!P48*3)","v":33.333333333333336},null,{"$f":"Boundary!R48+DT*(Transactions!Y20-Finance!J$33*Boundary!R48*3)","v":-410.31070976313202},{"$f":"Boundary!S48+DT*(Transactions!Z20-Finance!K$33*Boundary!S48*3)","v":-683.85118293855339},null,{"$f":"Boundary!U48+DT*(Investment!AC42-Finance!M$33*3*Boundary!U48)","v":0},{"$f":"Boundary!V48+DT*(Investment!AD42-Finance!P$33*3*Boundary!V48)","v":0},{"$f":"Boundary!W48+DT*(Investment!AE42-Finance!S$33*3*Boundary!W48)","v":0},6,"L3","DPNDNT"]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",null,null,{"$f":"Boundary!I50+DT*(Transactions!I22-Rates!H$33*Boundary!I50*3)","v":-1425.158376717108},{"$f":"Boundary!J50+DT*(Transactions!J22-Rates!I$33*Boundary!J50*3)","v":0.27319872750455682},{"$f":"Boundary!K50+DT*(Transactions!K22-Rates!J$33*Boundary!K50*3)","v":-0.10961128919017435},{"$f":"Boundary!L50+DT*(Transactions!L22-Rates!K$33*Boundary!L50*3)","v":0.4785517303670353},null,{"$f":"Boundary!N50+DT*(Transactions!N22-Rates!M$33*Boundary!N50*3)","v":2.2454188280160192},{"$f":"Boundary!O50+DT*(Transactions!O22-Rates!N$33*Boundary!O50*3)","v":19.249111411344078},{"$f":"Boundary!P50+DT*(Transactions!P22-Rates!O$33*Boundary!P50*3)","v":0},null,{"$f":"Boundary!R50+DT*(Transactions!Y22-Finance!J$33*Boundary!R50*3)","v":-3097.4537357384083},{"$f":"Boundary!S50+DT*(Transactions!Z22-Finance!K$33*Boundary!S50*3)","v":0},null,{"$f":"Boundary!U50+DT*(Investment!AC44-Finance!M$33*3*Boundary!U50)","v":0},{"$f":"Boundary!V50+DT*(Investment!AD44-Finance!P$33*3*Boundary!V50)","v":0},{"$f":"Boundary!W50+DT*(Investment!AE44-Finance!S$33*3*Boundary!W50)","v":0},7,"G1","LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",null,null,{"$f":"Boundary!I51+DT*(Transactions!I23-Rates!H$33*Boundary!I51*3)","v":-2170.7707092350888},{"$f":"Boundary!J51+DT*(Transactions!J23-Rates!I$33*Boundary!J51*3)","v":0.40595472756828505},{"$f":"Boundary!K51+DT*(Transactions!K23-Rates!J$33*Boundary!K51*3)","v":-0.4371066712271286},{"$f":"Boundary!L51+DT*(Transactions!L23-Rates!K$33*Boundary!L51*3)","v":0.5086566282965348},null,{"$f":"Boundary!N51+DT*(Transactions!N23-Rates!M$33*Boundary!N51*3)","v":3.442841449397906},{"$f":"Boundary!O51+DT*(Transactions!O23-Rates!N$33*Boundary!O51*3)","v":29.369475695386452},{"$f":"Boundary!P51+DT*(Transactions!P23-Rates!O$33*Boundary!P51*3)","v":0},null,{"$f":"Boundary!R51+DT*(Transactions!Y23-Finance!J$33*Boundary!R51*3)","v":166.66666666666666},{"$f":"Boundary!S51+DT*(Transactions!Z23-Finance!K$33*Boundary!S51*3)","v":-4884.6451151195688},null,{"$f":"Boundary!U51+DT*(Investment!AC45-Finance!M$33*3*Boundary!U51)","v":0},{"$f":"Boundary!V51+DT*(Investment!AD45-Finance!P$33*3*Boundary!V51)","v":0},{"$f":"Boundary!W51+DT*(Investment!AE45-Finance!S$33*3*Boundary!W51)","v":0},8,"G2","NATIONAL"]
[]
[null,null,"BANKING","CMRL",9,"FI",null,null,{"$f":"Boundary!I53+DT*(Transactions!I25-Rates!H$33*Boundary!I53*3)","v":-273.56024615607873},{"$f":"Boundary!J53+DT*(Transactions!J25-Rates!I$33*Boundary!J53*3)","v":0.13568607736233401},{"$f":"Boundary!K53+DT*(Transactions!K25-Rates!J$33*Boundary!K53*3)","v":0.44263995066243506},{"$f":"Boundary!L53+DT*(Transactions!L25-Rates!K$33*Boundary!L53*3)","v":0.62698839027870445},null,{"$f":"Boundary!N53+DT*(Transactions!N25-Rates!M$33*Boundary!N53*3)","v":0.40256194038160814},{"$f":"Boundary!O53+DT*(Transactions!O25-Rates!N$33*Boundary!O53*3)","v":2.2739843203467016},{"$f":"Boundary!P53+DT*(Transactions!P25-Rates!O$33*Boundary!P53*3)","v":0},null,{"$f":"Boundary!R53+DT*(Transactions!Y25-Finance!J$33*Boundary!R53*3)","v":37.750894656031768},{"$f":"Boundary!S53+DT*(Transactions!Z25-Finance!K$33*Boundary!S53*3)","v":62.918157760052964},null,{"$f":"-SUM(U12:U23,U26:U27)","v":122704.5722434393},{"$f":"Boundary!V53+DT*(Investment!AD47-Finance!P$33*3*Boundary!V53)","v":0},{"$f":"Boundary!W53+DT*(Investment!AE47-Finance!S$33*3*Boundary!W53)","v":0},9,"FI","CMRCL","BANKING"]
[null,null,null,"RETAIL",10,"FL",null,null,{"$f":"Boundary!I54+DT*(Transactions!I26-Rates!H$33*Boundary!I54*3)","v":-232.75167312118381},{"$f":"Boundary!J54+DT*(Transactions!J26-Rates!I$33*Boundary!J54*3)","v":0.41706160684106208},{"$f":"Boundary!K54+DT*(Transactions!K26-Rates!J$33*Boundary!K54*3)","v":3.620090862920406},{"$f":"Boundary!L54+DT*(Transactions!L26-Rates!K$33*Boundary!L54*3)","v":4.0204346046973853},null,{"$f":"Boundary!N54+DT*(Transactions!N26-Rates!M$33*Boundary!N54*3)","v":1.0325479893566756E-2},{"$f":"Boundary!O54+DT*(Transactions!O26-Rates!N$33*Boundary!O54*3)","v":1.6890842345078996},{"$f":"Boundary!P54+DT*(Transactions!P26-Rates!O$33*Boundary!P54*3)","v":0},null,{"$f":"Boundary!R54+DT*(Transactions!Y26-Finance!J$33*Boundary!R54*3)","v":36},{"$f":"Boundary!S54+DT*(Transactions!Z26-Finance!K$33*Boundary!S54*3)","v":60},null,{"$f":"Boundary!U54+DT*(Investment!AC48-Finance!M$33*3*Boundary!U54)","v":0},{"$f":"-SUM(V11:V25,V27)","v":106191.58284858575},{"$f":"Boundary!W54+DT*(Investment!AE48-Finance!S$33*3*Boundary!W54)","v":0},10,"FL","RETAIL"]
[null,null,null,"GOVT",11,"FG",null,null,{"$f":"Boundary!I55+DT*(Transactions!I27-Rates!H$33*Boundary!I55*3)","v":0},{"$f":"Boundary!J55+DT*(Transactions!J27-Rates!I$33*Boundary!J55*3)","v":0},{"$f":"Boundary!K55+DT*(Transactions!K27-Rates!J$33*Boundary!K55*3)","v":0},{"$f":"Boundary!L55+DT*(Transactions!L27-Rates!K$33*Boundary!L55*3)","v":0},null,{"$f":"Boundary!N55+DT*(Transactions!N27-Rates!M$33*Boundary!N55*3)","v":0},{"$f":"Boundary!O55+DT*(Transactions!O27-Rates!N$33*Boundary!O55*3)","v":0},{"$f":"Boundary!P55+DT*(Transactions!P27-Rates!O$33*Boundary!P55*3)","v":0},null,{"$f":"Boundary!R55+DT*(Transactions!Y27-Finance!J$33*Boundary!R55*3)","v":0},{"$f":"Boundary!S55+DT*(Transactions!Z27-Finance!K$33*Boundary!S55*3)","v":0},null,{"$f":"Boundary!U55+DT*(Investment!AC49-Finance!M$33*3*Boundary!U55)","v":0},{"$f":"Boundary!V55+DT*(Investment!AD49-Finance!P$33*3*Boundary!V55)","v":0},{"$f":"-SUM(W11:W26)","v":0},11,"FG","GOVT"]
[]
[null,null,null,null,null,null,"B >",null,{"$f":"Boundary!I57+DT*Rates!H$33*3*(Boundary!I39-Boundary!I57)","v":0},{"$f":"Boundary!J57+DT*Rates!I$33*3*(Boundary!J39-Boundary!J57)","v":0},{"$f":"Boundary!K57+DT*Rates!J$33*3*(Boundary!K39-Boundary!K57)","v":0},{"$f":"Boundary!L57+DT*Rates!K$33*3*(Boundary!L39-Boundary!L57)","v":0},null,{"$f":"Boundary!N57+DT*Rates!M$33*3*(Boundary!N39-Boundary!N57)","v":0},{"$f":"Boundary!O57+DT*Rates!N$33*3*(Boundary!O39-Boundary!O57)","v":0},{"$f":"Boundary!P57+DT*Rates!O$33*3*(Boundary!P39-Boundary!P57)","v":0},null,{"$f":"Boundary!R57+DT*Rates!Q$33*3*(Boundary!R39-Boundary!R57)","v":0},{"$f":"Boundary!S57+DT*Rates!R$33*3*(Boundary!S39-Boundary!S57)","v":0},null,{"$f":"Boundary!U57+DT*Finance!M$33*3*(Boundary!U39-Boundary!U57)","v":0},{"$f":"Boundary!V57+DT*Finance!P432*3*(Boundary!V39-Boundary!V57)","v":0},{"$f":"Boundary!W57+DT*Finance!S$33*3*(Boundary!W39-Boundary!W57)","v":0},null,null,"g"]
[]
[null,null,null,null,"0","0",null,null,{"$f":"Boundary!I59+DT*Rates!H$33*3*(Boundary!I41-Boundary!I59)","v":90399.027507334933},{"$f":"Boundary!J59+DT*Rates!I$33*3*(Boundary!J41-Boundary!J59)","v":-333.07801814032786},{"$f":"Boundary!K59+DT*Rates!J$33*3*(Boundary!K41-Boundary!K59)","v":-749.41676212521088},{"$f":"Boundary!L59+DT*Rates!K$33*3*(Boundary!L41-Boundary!L59)","v":-1065.8194441825358},null,{"$f":"Boundary!N59+DT*Rates!M$33*3*(Boundary!N41-Boundary!N59)","v":-292},{"$f":"Boundary!O59+DT*Rates!N$33*3*(Boundary!O41-Boundary!O59)","v":-2922},{"$f":"Boundary!P59+DT*Rates!O$33*3*(Boundary!P41-Boundary!P59)","v":-33.333333333333336},null,{"$f":"Boundary!R59+DT*Rates!Q$33*3*(Boundary!R41-Boundary!R59)","v":0},{"$f":"Boundary!S59+DT*Rates!R$33*3*(Boundary!S41-Boundary!S59)","v":0},null,{"$f":"Boundary!U59+DT*Finance!M$33*3*(Boundary!U41-Boundary!U59)","v":0},{"$f":"Boundary!V59+DT*Finance!P434*3*(Boundary!V41-Boundary!V59)","v":0},{"$f":"Boundary!W59+DT*Finance!S$33*3*(Boundary!W41-Boundary!W59)","v":0},"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",null,null,{"$f":"Boundary!I60+DT*Rates!H$33*3*(Boundary!I42-Boundary!I60)","v":-23817.094930051408},{"$f":"Boundary!J60+DT*Rates!I$33*3*(Boundary!J42-Boundary!J60)","v":100.25047192285737},{"$f":"Boundary!K60+DT*Rates!J$33*3*(Boundary!K42-Boundary!K60)","v":200.67426209075191},{"$f":"Boundary!L60+DT*Rates!K$33*3*(Boundary!L42-Boundary!L60)","v":267.81424682604268},null,{"$f":"Boundary!N60+DT*Rates!M$33*3*(Boundary!N42-Boundary!N60)","v":6.6543999541684276},{"$f":"Boundary!O60+DT*Rates!N$33*3*(Boundary!O42-Boundary!O60)","v":192.85477969676452},{"$f":"Boundary!P60+DT*Rates!O$33*3*(Boundary!P42-Boundary!P60)","v":0},null,{"$f":"Boundary!R60+DT*Rates!Q$33*3*(Boundary!R42-Boundary!R60)","v":170.84227777986203},{"$f":"Boundary!S60+DT*Rates!R$33*3*(Boundary!S42-Boundary!S60)","v":284.73712963310345},null,{"$f":"Boundary!U60+DT*Finance!M$33*3*(Boundary!U42-Boundary!U60)","v":0},{"$f":"Boundary!V60+DT*Finance!P435*3*(Boundary!V42-Boundary!V60)","v":0},{"$f":"Boundary!W60+DT*Finance!S$33*3*(Boundary!W42-Boundary!W60)","v":0},1,"I1","CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",null,null,{"$f":"Boundary!I61+DT*Rates!H$33*3*(Boundary!I43-Boundary!I61)","v":-20805.195367699293},{"$f":"Boundary!J61+DT*Rates!I$33*3*(Boundary!J43-Boundary!J61)","v":83.549889409589412},{"$f":"Boundary!K61+DT*Rates!J$33*3*(Boundary!K43-Boundary!K61)","v":100.58323597309342},{"$f":"Boundary!L61+DT*Rates!K$33*3*(Boundary!L43-Boundary!L61)","v":234.32628898338714},null,{"$f":"Boundary!N61+DT*Rates!M$33*3*(Boundary!N43-Boundary!N61)","v":9.98910912110615},{"$f":"Boundary!O61+DT*Rates!N$33*3*(Boundary!O43-Boundary!O61)","v":193.76719119060263},{"$f":"Boundary!P61+DT*Rates!O$33*3*(Boundary!P43-Boundary!P61)","v":0},null,{"$f":"Boundary!R61+DT*Rates!Q$33*3*(Boundary!R43-Boundary!R61)","v":149.23896581494481},{"$f":"Boundary!S61+DT*Rates!R$33*3*(Boundary!S43-Boundary!S61)","v":248.7316096915747},null,{"$f":"Boundary!U61+DT*Finance!M$33*3*(Boundary!U43-Boundary!U61)","v":0},{"$f":"Boundary!V61+DT*Finance!P436*3*(Boundary!V43-Boundary!V61)","v":0},{"$f":"Boundary!W61+DT*Finance!S$33*3*(Boundary!W43-Boundary!W61)","v":0},2,"I2","GENERAL"]
[null,null,null,"NON_DUR",3,"I3",null,null,{"$f":"Boundary!I62+DT*Rates!H$33*3*(Boundary!I44-Boundary!I62)","v":-18029.92671060823},{"$f":"Boundary!J62+DT*Rates!I$33*3*(Boundary!J44-Boundary!J62)","v":66.851569355010028},{"$f":"Boundary!K62+DT*Rates!J$33*3*(Boundary!K44-Boundary!K62)","v":150.49742595577186},{"$f":"Boundary!L62+DT*Rates!K$33*3*(Boundary!L44-Boundary!L62)","v":167.51388915079778},null,{"$f":"Boundary!N62+DT*Rates!M$33*3*(Boundary!N44-Boundary!N62)","v":6.6571323644954656},{"$f":"Boundary!O62+DT*Rates!N$33*3*(Boundary!O44-Boundary!O62)","v":194.6380137953816},{"$f":"Boundary!P62+DT*Rates!O$33*3*(Boundary!P44-Boundary!P62)","v":0},null,{"$f":"Boundary!R62+DT*Rates!Q$33*3*(Boundary!R44-Boundary!R62)","v":129.33416897699993},{"$f":"Boundary!S62+DT*Rates!R$33*3*(Boundary!S44-Boundary!S62)","v":215.5569482949999},null,{"$f":"Boundary!U62+DT*Finance!M$33*3*(Boundary!U44-Boundary!U62)","v":0},{"$f":"Boundary!V62+DT*Finance!P437*3*(Boundary!V44-Boundary!V62)","v":0},{"$f":"Boundary!W62+DT*Finance!S$33*3*(Boundary!W44-Boundary!W62)","v":0},3,"I3","NON_DUR"]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",null,null,{"$f":"Boundary!I64+DT*Rates!H$33*3*(Boundary!I46-Boundary!I64)","v":-19144.002005541457},{"$f":"Boundary!J64+DT*Rates!I$33*3*(Boundary!J46-Boundary!J64)","v":76.471112107141238},{"$f":"Boundary!K64+DT*Rates!J$33*3*(Boundary!K46-Boundary!K64)","v":228.66308217412262},{"$f":"Boundary!L64+DT*Rates!K$33*3*(Boundary!L46-Boundary!L64)","v":332.14985141402587},null,{"$f":"Boundary!N64+DT*Rates!M$33*3*(Boundary!N46-Boundary!N64)","v":260.52456507112055},{"$f":"Boundary!O64+DT*Rates!N$33*3*(Boundary!O46-Boundary!O64)","v":65.995918392908976},{"$f":"Boundary!P64+DT*Rates!O$33*3*(Boundary!P46-Boundary!P64)","v":0},null,{"$f":"Boundary!R64+DT*Rates!Q$33*3*(Boundary!R46-Boundary!R64)","v":2331.2507459745443},{"$f":"Boundary!S64+DT*Rates!R$33*3*(Boundary!S46-Boundary!S64)","v":3885.417909957574},null,{"$f":"Boundary!U64+DT*Finance!M$33*3*(Boundary!U46-Boundary!U64)","v":-111144.4416910393},{"$f":"Boundary!V64+DT*Finance!P439*3*(Boundary!V46-Boundary!V64)","v":-106245.46342487201},{"$f":"Boundary!W64+DT*Finance!S$33*3*(Boundary!W46-Boundary!W64)","v":0},4,"L1","BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",null,null,{"$f":"Boundary!I65+DT*Rates!H$33*3*(Boundary!I47-Boundary!I65)","v":-3997.0550315208297},{"$f":"Boundary!J65+DT*Rates!I$33*3*(Boundary!J47-Boundary!J65)","v":4.4015909149511527},{"$f":"Boundary!K65+DT*Rates!J$33*3*(Boundary!K47-Boundary!K65)","v":59.807519630690422},{"$f":"Boundary!L65+DT*Rates!K$33*3*(Boundary!L47-Boundary!L65)","v":53.527973481478163},null,{"$f":"Boundary!N65+DT*Rates!M$33*3*(Boundary!N47-Boundary!N65)","v":1.7574729436443355},{"$f":"Boundary!O65+DT*Rates!N$33*3*(Boundary!O47-Boundary!O65)","v":2216.4139622878693},{"$f":"Boundary!P65+DT*Rates!O$33*3*(Boundary!P47-Boundary!P65)","v":0},null,{"$f":"Boundary!R65+DT*Rates!Q$33*3*(Boundary!R47-Boundary!R65)","v":486.68072563249046},{"$f":"Boundary!S65+DT*Rates!R$33*3*(Boundary!S47-Boundary!S65)","v":811.13454272081742},null,{"$f":"Boundary!U65+DT*Finance!M$33*3*(Boundary!U47-Boundary!U65)","v":-11560.201892812125},{"$f":"Boundary!V65+DT*Finance!P440*3*(Boundary!V47-Boundary!V65)","v":0},{"$f":"Boundary!W65+DT*Finance!S$33*3*(Boundary!W47-Boundary!W65)","v":0},5,"L2","PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",null,null,{"$f":"Boundary!I66+DT*Rates!H$33*3*(Boundary!I48-Boundary!I66)","v":-503.46858874301364},{"$f":"Boundary!J66+DT*Rates!I$33*3*(Boundary!J48-Boundary!J66)","v":0.3113693062456373},{"$f":"Boundary!K66+DT*Rates!J$33*3*(Boundary!K48-Boundary!K66)","v":5.6480475802573507},{"$f":"Boundary!L66+DT*Rates!K$33*3*(Boundary!L48-Boundary!L66)","v":4.8065022367152075},null,{"$f":"Boundary!N66+DT*Rates!M$33*3*(Boundary!N48-Boundary!N66)","v":0.31615510074616071},{"$f":"Boundary!O66+DT*Rates!N$33*3*(Boundary!O48-Boundary!O66)","v":5.7475306884031721},{"$f":"Boundary!P66+DT*Rates!O$33*3*(Boundary!P48-Boundary!P66)","v":33.333333333333336},null,{"$f":"Boundary!R66+DT*Rates!Q$33*3*(Boundary!R48-Boundary!R66)","v":-410.31070976313202},{"$f":"Boundary!S66+DT*Rates!R$33*3*(Boundary!S48-Boundary!S66)","v":-683.85118293855339},null,{"$f":"Boundary!U66+DT*Finance!M$33*3*(Boundary!U48-Boundary!U66)","v":0},{"$f":"Boundary!V66+DT*Finance!P441*3*(Boundary!V48-Boundary!V66)","v":0},{"$f":"Boundary!W66+DT*Finance!S$33*3*(Boundary!W48-Boundary!W66)","v":0},6,"L3","DPNDNT"]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",null,null,{"$f":"Boundary!I68+DT*Rates!H$33*3*(Boundary!I50-Boundary!I68)","v":-1425.1741290863827},{"$f":"Boundary!J68+DT*Rates!I$33*3*(Boundary!J50-Boundary!J68)","v":0.27415361932752447},{"$f":"Boundary!K68+DT*Rates!J$33*3*(Boundary!K50-Boundary!K68)","v":-0.10931057838337485},{"$f":"Boundary!L68+DT*Rates!K$33*3*(Boundary!L50-Boundary!L68)","v":0.47874207239518657},null,{"$f":"Boundary!N68+DT*Rates!M$33*3*(Boundary!N50-Boundary!N68)","v":2.2454251842488584},{"$f":"Boundary!O68+DT*Rates!N$33*3*(Boundary!O50-Boundary!O68)","v":19.249451057551831},{"$f":"Boundary!P68+DT*Rates!O$33*3*(Boundary!P50-Boundary!P68)","v":0},null,{"$f":"Boundary!R68+DT*Rates!Q$33*3*(Boundary!R50-Boundary!R68)","v":-3097.4537357384083},{"$f":"Boundary!S68+DT*Rates!R$33*3*(Boundary!S50-Boundary!S68)","v":0},null,{"$f":"Boundary!U68+DT*Finance!M$33*3*(Boundary!U50-Boundary!U68)","v":0},{"$f":"Boundary!V68+DT*Finance!P443*3*(Boundary!V50-Boundary!V68)","v":0},{"$f":"Boundary!W68+DT*Finance!S$33*3*(Boundary!W50-Boundary!W68)","v":0},7,"G1","LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",null,null,{"$f":"Boundary!I69+DT*Rates!H$33*3*(Boundary!I51-Boundary!I69)","v":-2170.7946798057887},{"$f":"Boundary!J69+DT*Rates!I$33*3*(Boundary!J51-Boundary!J69)","v":0.40740892923615202},{"$f":"Boundary!K69+DT*Rates!J$33*3*(Boundary!K51-Boundary!K69)","v":-0.43664912812628182},{"$f":"Boundary!L69+DT*Rates!K$33*3*(Boundary!L51-Boundary!L69)","v":0.50894629785226575},null,{"$f":"Boundary!N69+DT*Rates!M$33*3*(Boundary!N51-Boundary!N69)","v":3.4428511225623035},{"$f":"Boundary!O69+DT*Rates!N$33*3*(Boundary!O51-Boundary!O69)","v":29.369992571583733},{"$f":"Boundary!P69+DT*Rates!O$33*3*(Boundary!P51-Boundary!P69)","v":0},null,{"$f":"Boundary!R69+DT*Rates!Q$33*3*(Boundary!R51-Boundary!R69)","v":166.66666666666666},{"$f":"Boundary!S69+DT*Rates!R$33*3*(Boundary!S51-Boundary!S69)","v":-4884.6451151195688},null,{"$f":"Boundary!U69+DT*Finance!M$33*3*(Boundary!U51-Boundary!U69)","v":0},{"$f":"Boundary!V69+DT*Finance!P444*3*(Boundary!V51-Boundary!V69)","v":0},{"$f":"Boundary!W69+DT*Finance!S$33*3*(Boundary!W51-Boundary!W69)","v":0},8,"G2","NATIONAL"]
[]
[null,null,"BANKING","CMRL",9,"FI",null,null,{"$f":"Boundary!I71+DT*Rates!H$33*3*(Boundary!I53-Boundary!I71)","v":-273.56483947929786},{"$f":"Boundary!J71+DT*Rates!I$33*3*(Boundary!J53-Boundary!J71)","v":0.13560074554395299},{"$f":"Boundary!K71+DT*Rates!J$33*3*(Boundary!K53-Boundary!K71)","v":0.44270668187699846},{"$f":"Boundary!L71+DT*Rates!K$33*3*(Boundary!L53-Boundary!L71)","v":0.62704243580779095},null,{"$f":"Boundary!N71+DT*Rates!M$33*3*(Boundary!N53-Boundary!N71)","v":0.40256374517116483},{"$f":"Boundary!O71+DT*Rates!N$33*3*(Boundary!O53-Boundary!O71)","v":2.2740807539903627},{"$f":"Boundary!P71+DT*Rates!O$33*3*(Boundary!P53-Boundary!P71)","v":0},null,{"$f":"Boundary!R71+DT*Rates!Q$33*3*(Boundary!R53-Boundary!R71)","v":37.750894656031768},{"$f":"Boundary!S71+DT*Rates!R$33*3*(Boundary!S53-Boundary!S71)","v":62.918157760052964},null,{"$f":"-SUM(U30:U41,U44:U45)","v":122704.64358385143},{"$f":"Boundary!V71+DT*Finance!N$33*3*(Boundary!V53-Boundary!V71)","v":0},{"$f":"Boundary!W71+DT*Finance!O$33*3*(Boundary!W53-Boundary!W71)","v":0},9,"FI","CMRCL","BANKING"]
[null,null,null,"RETAIL",10,"FL",null,null,{"$f":"Boundary!I72+DT*Rates!H$33*3*(Boundary!I54-Boundary!I72)","v":-232.75122479922587},{"$f":"Boundary!J72+DT*Rates!I$33*3*(Boundary!J54-Boundary!J72)","v":0.41704206185401405},{"$f":"Boundary!K72+DT*Rates!J$33*3*(Boundary!K54-Boundary!K72)","v":3.6200687201325006},{"$f":"Boundary!L72+DT*Rates!K$33*3*(Boundary!L54-Boundary!L72)","v":4.0204319942531193},null,{"$f":"Boundary!N72+DT*Rates!M$33*3*(Boundary!N54-Boundary!N72)","v":1.0325392736686631E-2},{"$f":"Boundary!O72+DT*Rates!N$33*3*(Boundary!O54-Boundary!O72)","v":1.6890795649441543},{"$f":"Boundary!P72+DT*Rates!O$33*3*(Boundary!P54-Boundary!P72)","v":0},null,{"$f":"Boundary!R72+DT*Rates!Q$33*3*(Boundary!R54-Boundary!R72)","v":36},{"$f":"Boundary!S72+DT*Rates!R$33*3*(Boundary!S54-Boundary!S72)","v":60},null,{"$f":"Boundary!U72+DT*Finance!M$33*3*(Boundary!U54-Boundary!U72)","v":0},{"$f":"-SUM(V29:V43,V45)","v":106245.46342487201},{"$f":"Boundary!W72+DT*Finance!O$33*3*(Boundary!W54-Boundary!W72)","v":0},10,"FL","RETAIL"]
[null,null,null,"GOVT",11,"FG",null,null,{"$f":"Boundary!I73+DT*Rates!H$33*3*(Boundary!I55-Boundary!I73)","v":0},{"$f":"Boundary!J73+DT*Rates!I$33*3*(Boundary!J55-Boundary!J73)","v":0},{"$f":"Boundary!K73+DT*Rates!J$33*3*(Boundary!K55-Boundary!K73)","v":0},{"$f":"Boundary!L73+DT*Rates!K$33*3*(Boundary!L55-Boundary!L73)","v":0},null,{"$f":"Boundary!N73+DT*Rates!M$33*3*(Boundary!N55-Boundary!N73)","v":0},{"$f":"Boundary!O73+DT*Rates!N$33*3*(Boundary!O55-Boundary!O73)","v":0},{"$f":"Boundary!P73+DT*Rates!O$33*3*(Boundary!P55-Boundary!P73)","v":0},null,{"$f":"Boundary!R73+DT*Rates!Q$33*3*(Boundary!R55-Boundary!R73)","v":0},{"$f":"Boundary!S73+DT*Rates!R$33*3*(Boundary!S55-Boundary!S73)","v":0},null,{"$f":"Boundary!U73+DT*Finance!M$33*3*(Boundary!U55-Boundary!U73)","v":0},{"$f":"Boundary!V73+DT*Finance!N$33*3*(Boundary!V55-Boundary!V73)","v":0},{"$f":"-SUM(W29:W44)","v":0},11,"FG","GOVT"]
[]
[null,null,null,null,null,null,"C >",null,{"$f":"Boundary!I75+DT*Rates!H$33*3*(Boundary!I57-Boundary!I75)","v":0},{"$f":"Boundary!J75+DT*Rates!I$33*3*(Boundary!J57-Boundary!J75)","v":0},{"$f":"Boundary!K75+DT*Rates!J$33*3*(Boundary!K57-Boundary!K75)","v":0},{"$f":"Boundary!L75+DT*Rates!K$33*3*(Boundary!L57-Boundary!L75)","v":0},null,{"$f":"Boundary!N75+DT*Rates!M$33*3*(Boundary!N57-Boundary!N75)","v":0},{"$f":"Boundary!O75+DT*Rates!N$33*3*(Boundary!O57-Boundary!O75)","v":0},{"$f":"Boundary!P75+DT*Rates!O$33*3*(Boundary!P57-Boundary!P75)","v":0},null,{"$f":"Boundary!R75+DT*Rates!Q$33*3*(Boundary!R57-Boundary!R75)","v":0},{"$f":"Boundary!S75+DT*Rates!R$33*3*(Boundary!S57-Boundary!S75)","v":0},null,{"$f":"Boundary!U75+DT*Finance!M$33*3*(Boundary!U57-Boundary!U75)","v":0},{"$f":"Boundary!V75+DT*Finance!P450*3*(Boundary!V57-Boundary!V75)","v":0},{"$f":"Boundary!W75+DT*Finance!S$33*3*(Boundary!W57-Boundary!W75)","v":0},null,null,"g"]
[]
[null,null,null,null,"0","0",null,null,{"$f":"Boundary!I77+DT*Rates!H$33*3*(Boundary!I59-Boundary!I77)","v":90399.027507334933},{"$f":"Boundary!J77+DT*Rates!I$33*3*(Boundary!J59-Boundary!J77)","v":-333.07306101040876},{"$f":"Boundary!K77+DT*Rates!J$33*3*(Boundary!K59-Boundary!K77)","v":-749.41641387464608},{"$f":"Boundary!L77+DT*Rates!K$33*3*(Boundary!L59-Boundary!L77)","v":-1065.819347865553},null,{"$f":"Boundary!N77+DT*Rates!M$33*3*(Boundary!N59-Boundary!N77)","v":-292},{"$f":"Boundary!O77+DT*Rates!N$33*3*(Boundary!O59-Boundary!O77)","v":-2922},{"$f":"Boundary!P77+DT*Rates!O$33*3*(Boundary!P59-Boundary!P77)","v":-33.333333333333336},null,{"$f":"Boundary!R77+DT*Rates!Q$33*3*(Boundary!R59-Boundary!R77)","v":0},{"$f":"Boundary!S77+DT*Rates!R$33*3*(Boundary!S59-Boundary!S77)","v":0},null,{"$f":"Boundary!U77+DT*Finance!M$33*3*(Boundary!U59-Boundary!U77)","v":0},{"$f":"Boundary!V77+DT*Finance!P452*3*(Boundary!V59-Boundary!V77)","v":0},{"$f":"Boundary!W77+DT*Finance!S$33*3*(Boundary!W59-Boundary!W77)","v":0},"0","0"]
[null,null,"INDUSTRIES","CAPITAL",1,"I1",null,null,{"$f":"Boundary!I78+DT*Rates!H$33*3*(Boundary!I60-Boundary!I78)","v":-23817.085612570037},{"$f":"Boundary!J78+DT*Rates!I$33*3*(Boundary!J60-Boundary!J78)","v":100.24648135474246},{"$f":"Boundary!K78+DT*Rates!J$33*3*(Boundary!K60-Boundary!K78)","v":200.6746833828613},{"$f":"Boundary!L78+DT*Rates!K$33*3*(Boundary!L60-Boundary!L78)","v":267.81443004528194},null,{"$f":"Boundary!N78+DT*Rates!M$33*3*(Boundary!N60-Boundary!N78)","v":6.6544076588054866},{"$f":"Boundary!O78+DT*Rates!N$33*3*(Boundary!O60-Boundary!O78)","v":192.85485252012185},{"$f":"Boundary!P78+DT*Rates!O$33*3*(Boundary!P60-Boundary!P78)","v":0},null,{"$f":"Boundary!R78+DT*Rates!Q$33*3*(Boundary!R60-Boundary!R78)","v":170.84227777986203},{"$f":"Boundary!S78+DT*Rates!R$33*3*(Boundary!S60-Boundary!S78)","v":284.73712963310345},null,{"$f":"Boundary!U78+DT*Finance!M$33*3*(Boundary!U60-Boundary!U78)","v":0},{"$f":"Boundary!V78+DT*Finance!P453*3*(Boundary!V60-Boundary!V78)","v":0},{"$f":"Boundary!W78+DT*Finance!S$33*3*(Boundary!W60-Boundary!W78)","v":0},1,"I1","CAPITAL","INDUSTRIES"]
[null,null,null,"GENERAL",2,"I2",null,null,{"$f":"Boundary!I79+DT*Rates!H$33*3*(Boundary!I61-Boundary!I79)","v":-20805.185872766488},{"$f":"Boundary!J79+DT*Rates!I$33*3*(Boundary!J61-Boundary!J79)","v":83.546555140223731},{"$f":"Boundary!K79+DT*Rates!J$33*3*(Boundary!K61-Boundary!K79)","v":100.58357403410612},{"$f":"Boundary!L79+DT*Rates!K$33*3*(Boundary!L61-Boundary!L79)","v":234.3264339103371},null,{"$f":"Boundary!N79+DT*Rates!M$33*3*(Boundary!N61-Boundary!N79)","v":9.9891153419731857},{"$f":"Boundary!O79+DT*Rates!N$33*3*(Boundary!O61-Boundary!O79)","v":193.76722853254475},{"$f":"Boundary!P79+DT*Rates!O$33*3*(Boundary!P61-Boundary!P79)","v":0},null,{"$f":"Boundary!R79+DT*Rates!Q$33*3*(Boundary!R61-Boundary!R79)","v":149.23896581494481},{"$f":"Boundary!S79+DT*Rates!R$33*3*(Boundary!S61-Boundary!S79)","v":248.7316096915747},null,{"$f":"Boundary!U79+DT*Finance!M$33*3*(Boundary!U61-Boundary!U79)","v":0},{"$f":"Boundary!V79+DT*Finance!P454*3*(Boundary!V61-Boundary!V79)","v":0},{"$f":"Boundary!W79+DT*Finance!S$33*3*(Boundary!W61-Boundary!W79)","v":0},2,"I2","GENERAL"]
[null,null,null,"NON_DUR",3,"I3",null,null,{"$f":"Boundary!I80+DT*Rates!H$33*3*(Boundary!I62-Boundary!I80)","v":-18029.915889545449},{"$f":"Boundary!J80+DT*Rates!I$33*3*(Boundary!J62-Boundary!J80)","v":66.849372233173114},{"$f":"Boundary!K80+DT*Rates!J$33*3*(Boundary!K62-Boundary!K80)","v":150.49762864184703},{"$f":"Boundary!L80+DT*Rates!K$33*3*(Boundary!L62-Boundary!L80)","v":167.51398546778077},null,{"$f":"Boundary!N80+DT*Rates!M$33*3*(Boundary!N62-Boundary!N80)","v":6.6571367669612957},{"$f":"Boundary!O80+DT*Rates!N$33*3*(Boundary!O62-Boundary!O80)","v":194.63799565640193},{"$f":"Boundary!P80+DT*Rates!O$33*3*(Boundary!P62-Boundary!P80)","v":0},null,{"$f":"Boundary!R80+DT*Rates!Q$33*3*(Boundary!R62-Boundary!R80)","v":129.33416897699993},{"$f":"Boundary!S80+DT*Rates!R$33*3*(Boundary!S62-Boundary!S80)","v":215.5569482949999},null,{"$f":"Boundary!U80+DT*Finance!M$33*3*(Boundary!U62-Boundary!U80)","v":0},{"$f":"Boundary!V80+DT*Finance!P455*3*(Boundary!V62-Boundary!V80)","v":0},{"$f":"Boundary!W80+DT*Finance!S$33*3*(Boundary!W62-Boundary!W80)","v":0},3,"I3","NON_DUR"]
[]
[null,null,"HOUSEHOLDS","BOURGS",4,"L1",null,null,{"$f":"Boundary!I82+DT*Rates!H$33*3*(Boundary!I64-Boundary!I82)","v":-19143.98797753199},{"$f":"Boundary!J82+DT*Rates!I$33*3*(Boundary!J64-Boundary!J82)","v":76.470262755621761},{"$f":"Boundary!K82+DT*Rates!J$33*3*(Boundary!K64-Boundary!K82)","v":228.66321279209814},{"$f":"Boundary!L82+DT*Rates!K$33*3*(Boundary!L64-Boundary!L82)","v":332.14990516040405},null,{"$f":"Boundary!N82+DT*Rates!M$33*3*(Boundary!N64-Boundary!N82)","v":260.52452751583496},{"$f":"Boundary!O82+DT*Rates!N$33*3*(Boundary!O64-Boundary!O82)","v":65.996003679165668},{"$f":"Boundary!P82+DT*Rates!O$33*3*(Boundary!P64-Boundary!P82)","v":0},null,{"$f":"Boundary!R82+DT*Rates!Q$33*3*(Boundary!R64-Boundary!R82)","v":2331.2507459745443},{"$f":"Boundary!S82+DT*Rates!R$33*3*(Boundary!S64-Boundary!S82)","v":3885.417909957574},null,{"$f":"Boundary!U82+DT*Finance!M$33*3*(Boundary!U64-Boundary!U82)","v":-111128.16212686812},{"$f":"Boundary!V82+DT*Finance!P457*3*(Boundary!V64-Boundary!V82)","v":-106245.46342487201},{"$f":"Boundary!W82+DT*Finance!S$33*3*(Boundary!W64-Boundary!W82)","v":0},4,"L1","BOURGS","HOUSEHOLDS"]
[null,null,null,"PRLTRT",5,"L2",null,null,{"$f":"Boundary!I83+DT*Rates!H$33*3*(Boundary!I65-Boundary!I83)","v":-3997.0510231288335},{"$f":"Boundary!J83+DT*Rates!I$33*3*(Boundary!J65-Boundary!J83)","v":4.402167275259826},{"$f":"Boundary!K83+DT*Rates!J$33*3*(Boundary!K65-Boundary!K83)","v":59.807508268696182},{"$f":"Boundary!L83+DT*Rates!K$33*3*(Boundary!L65-Boundary!L83)","v":53.527969388449712},null,{"$f":"Boundary!N83+DT*Rates!M$33*3*(Boundary!N65-Boundary!N83)","v":1.7574728225733096},{"$f":"Boundary!O83+DT*Rates!N$33*3*(Boundary!O65-Boundary!O83)","v":2216.4127511963693},{"$f":"Boundary!P83+DT*Rates!O$33*3*(Boundary!P65-Boundary!P83)","v":0},null,{"$f":"Boundary!R83+DT*Rates!Q$33*3*(Boundary!R65-Boundary!R83)","v":486.68072563249046},{"$f":"Boundary!S83+DT*Rates!R$33*3*(Boundary!S65-Boundary!S83)","v":811.13454272081742},null,{"$f":"Boundary!U83+DT*Finance!M$33*3*(Boundary!U65-Boundary!U83)","v":-11566.959997628748},{"$f":"Boundary!V83+DT*Finance!P458*3*(Boundary!V65-Boundary!V83)","v":0},{"$f":"Boundary!W83+DT*Finance!S$33*3*(Boundary!W65-Boundary!W83)","v":0},5,"L2","PRLTRT"]
[null,null,null,"DPNDNT",6,"L3",null,null,{"$f":"Boundary!I84+DT*Rates!H$33*3*(Boundary!I66-Boundary!I84)","v":-503.47443823504733},{"$f":"Boundary!J84+DT*Rates!I$33*3*(Boundary!J66-Boundary!J84)","v":0.31236081372549079},{"$f":"Boundary!K84+DT*Rates!J$33*3*(Boundary!K66-Boundary!K84)","v":5.648151614414715},{"$f":"Boundary!L84+DT*Rates!K$33*3*(Boundary!L66-Boundary!L84)","v":4.8065726875012027},null,{"$f":"Boundary!N84+DT*Rates!M$33*3*(Boundary!N66-Boundary!N84)","v":0.3161574535924373},{"$f":"Boundary!O84+DT*Rates!N$33*3*(Boundary!O66-Boundary!O84)","v":5.7476563659304247},{"$f":"Boundary!P84+DT*Rates!O$33*3*(Boundary!P66-Boundary!P84)","v":33.333333333333336},null,{"$f":"Boundary!R84+DT*Rates!Q$33*3*(Boundary!R66-Boundary!R84)","v":-410.31070976313202},{"$f":"Boundary!S84+DT*Rates!R$33*3*(Boundary!S66-Boundary!S84)","v":-683.85118293855339},null,{"$f":"Boundary!U84+DT*Finance!M$33*3*(Boundary!U66-Boundary!U84)","v":0},{"$f":"Boundary!V84+DT*Finance!P459*3*(Boundary!V66-Boundary!V84)","v":0},{"$f":"Boundary!W84+DT*Finance!S$33*3*(Boundary!W66-Boundary!W84)","v":0},6,"L3","DPNDNT"]
[]
[null,null,"GOVERNANCE","LOCAL",7,"G1",null,null,{"$f":"Boundary!I86+DT*Rates!H$33*3*(Boundary!I68-Boundary!I86)","v":-1425.189293218654},{"$f":"Boundary!J86+DT*Rates!I$33*3*(Boundary!J68-Boundary!J86)","v":0.27699126540444557},{"$f":"Boundary!K86+DT*Rates!J$33*3*(Boundary!K68-Boundary!K86)","v":-0.1090452492340183},{"$f":"Boundary!L86+DT*Rates!K$33*3*(Boundary!L68-Boundary!L86)","v":0.47892596823803857},null,{"$f":"Boundary!N86+DT*Rates!M$33*3*(Boundary!N68-Boundary!N86)","v":2.2454313252678539},{"$f":"Boundary!O86+DT*Rates!N$33*3*(Boundary!O68-Boundary!O86)","v":19.249779199072563},{"$f":"Boundary!P86+DT*Rates!O$33*3*(Boundary!P68-Boundary!P86)","v":0},null,{"$f":"Boundary!R86+DT*Rates!Q$33*3*(Boundary!R68-Boundary!R86)","v":-3097.4537357384083},{"$f":"Boundary!S86+DT*Rates!R$33*3*(Boundary!S68-Boundary!S86)","v":0},null,{"$f":"Boundary!U86+DT*Finance!M$33*3*(Boundary!U68-Boundary!U86)","v":0},{"$f":"Boundary!V86+DT*Finance!P461*3*(Boundary!V68-Boundary!V86)","v":0},{"$f":"Boundary!W86+DT*Finance!S$33*3*(Boundary!W68-Boundary!W86)","v":0},7,"G1","LOCAL","GOVERNANCE"]
[null,null,null,"NATIONAL",8,"G2",null,null,{"$f":"Boundary!I87+DT*Rates!H$33*3*(Boundary!I69-Boundary!I87)","v":-2170.817754031867},{"$f":"Boundary!J87+DT*Rates!I$33*3*(Boundary!J69-Boundary!J87)","v":0.41173149146740512},{"$f":"Boundary!K87+DT*Rates!J$33*3*(Boundary!K69-Boundary!K87)","v":-0.4362454778255303},{"$f":"Boundary!L87+DT*Rates!K$33*3*(Boundary!L69-Boundary!L87)","v":0.50922614508008435},null,{"$f":"Boundary!N87+DT*Rates!M$33*3*(Boundary!N69-Boundary!N87)","v":3.4428604678604189},{"$f":"Boundary!O87+DT*Rates!N$33*3*(Boundary!O69-Boundary!O87)","v":29.37049191511197},{"$f":"Boundary!P87+DT*Rates!O$33*3*(Boundary!P69-Boundary!P87)","v":0},null,{"$f":"Boundary!R87+DT*Rates!Q$33*3*(Boundary!R69-Boundary!R87)","v":166.66666666666666},{"$f":"Boundary!S87+DT*Rates!R$33*3*(Boundary!S69-Boundary!S87)","v":-4884.6451151195688},null,{"$f":"Boundary!U87+DT*Finance!M$33*3*(Boundary!U69-Boundary!U87)","v":0},{"$f":"Boundary!V87+DT*Finance!P462*3*(Boundary!V69-Boundary!V87)","v":0},{"$f":"Boundary!W87+DT*Finance!S$33*3*(Boundary!W69-Boundary!W87)","v":0},8,"G2","NATIONAL"]
[]
[null,null,"BANKING","CMRL",9,"FI",null,null,{"$f":"Boundary!I89+DT*Rates!H$33*3*(Boundary!I71-Boundary!I89)","v":-273.56906585185726},{"$f":"Boundary!J89+DT*Rates!I$33*3*(Boundary!J71-Boundary!J89)","v":0.13538316894686675},{"$f":"Boundary!K89+DT*Rates!J$33*3*(Boundary!K71-Boundary!K89)","v":0.4427472606756892},{"$f":"Boundary!L89+DT*Rates!K$33*3*(Boundary!L71-Boundary!L89)","v":0.62709241030127849},null,{"$f":"Boundary!N89+DT*Rates!M$33*3*(Boundary!N71-Boundary!N89)","v":0.40256541406073393},{"$f":"Boundary!O89+DT*Rates!N$33*3*(Boundary!O71-Boundary!O89)","v":2.2741699213041939},{"$f":"Boundary!P89+DT*Rates!O$33*3*(Boundary!P71-Boundary!P89)","v":0},null,{"$f":"Boundary!R89+DT*Rates!Q$33*3*(Boundary!R71-Boundary!R89)","v":37.750894656031768},{"$f":"Boundary!S89+DT*Rates!R$33*3*(Boundary!S71-Boundary!S89)","v":62.918157760052964},null,{"$f":"-SUM(U48:U59,U62:U63)","v":122695.12212449686},{"$f":"Boundary!V89+DT*Finance!N$33*3*(Boundary!V71-Boundary!V89)","v":0},{"$f":"Boundary!W89+DT*Finance!O$33*3*(Boundary!W71-Boundary!W89)","v":0},9,"FI","CMRCL","BANKING"]
[null,null,null,"RETAIL",10,"FL",null,null,{"$f":"Boundary!I90+DT*Rates!H$33*3*(Boundary!I72-Boundary!I90)","v":-232.75058045470081},{"$f":"Boundary!J90+DT*Rates!I$33*3*(Boundary!J72-Boundary!J90)","v":0.41727417482279927},{"$f":"Boundary!K90+DT*Rates!J$33*3*(Boundary!K72-Boundary!K90)","v":3.6200320838883249},{"$f":"Boundary!L90+DT*Rates!K$33*3*(Boundary!L72-Boundary!L90)","v":4.0204272102588252},null,{"$f":"Boundary!N90+DT*Rates!M$33*3*(Boundary!N72-Boundary!N90)","v":1.0325233070239475E-2},{"$f":"Boundary!O90+DT*Rates!N$33*3*(Boundary!O72-Boundary!O90)","v":1.6890710139779128},{"$f":"Boundary!P90+DT*Rates!O$33*3*(Boundary!P72-Boundary!P90)","v":0},null,{"$f":"Boundary!R90+DT*Rates!Q$33*3*(Boundary!R72-Boundary!R90)","v":36},{"$f":"Boundary!S90+DT*Rates!R$33*3*(Boundary!S72-Boundary!S90)","v":60},null,{"$f":"Boundary!U90+DT*Finance!M$33*3*(Boundary!U72-Boundary!U90)","v":0},{"$f":"-SUM(V47:V61,V63)","v":106245.46342487201},{"$f":"Boundary!W90+DT*Finance!O$33*3*(Boundary!W72-Boundary!W90)","v":0},10,"FL","RETAIL"]
[null,null,null,"GOVT",11,"FG",null,null,{"$f":"Boundary!I91+DT*Rates!H$33*3*(Boundary!I73-Boundary!I91)","v":0},{"$f":"Boundary!J91+DT*Rates!I$33*3*(Boundary!J73-Boundary!J91)","v":0},{"$f":"Boundary!K91+DT*Rates!J$33*3*(Boundary!K73-Boundary!K91)","v":0},{"$f":"Boundary!L91+DT*Rates!K$33*3*(Boundary!L73-Boundary!L91)","v":0},null,{"$f":"Boundary!N91+DT*Rates!M$33*3*(Boundary!N73-Boundary!N91)","v":0},{"$f":"Boundary!O91+DT*Rates!N$33*3*(Boundary!O73-Boundary!O91)","v":0},{"$f":"Boundary!P91+DT*Rates!O$33*3*(Boundary!P73-Boundary!P91)","v":0},null,{"$f":"Boundary!R91+DT*Rates!Q$33*3*(Boundary!R73-Boundary!R91)","v":0},{"$f":"Boundary!S91+DT*Rates!R$33*3*(Boundary!S73-Boundary!S91)","v":0},null,{"$f":"Boundary!U91+DT*Finance!M$33*3*(Boundary!U73-Boundary!U91)","v":0},{"$f":"Boundary!V91+DT*Finance!N$33*3*(Boundary!V73-Boundary!V91)","v":0},{"$f":"-SUM(W47:W62)","v":0},11,"FG","GOVT",null,null,null,null,"`"]
[null,null,null,null,null,null,null,null,"0","I1","I2","I3",null,"L1","L2","L3",null,"G1","G2",null,"FI","FL","FG"]
[null,null,null,null,null,null,null,null,"0",1,2,3,null,4,5,6,null,7,8,null,9,10,11]
[null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR",null,"BOURGS","PRLTRT","DPNDNT",null,"LOCAL","NATIONAL",null,"COMMERCIAL","RETAIL","GOVT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,4,5,6,null,null,null,null,9,10,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"L1","L2","L3",null,null,null,null,"FI","FL","FG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Boundary!N97+DT*Zeta!N33","v":-841.42595264313206},{"$f":"Boundary!O97+DT*Zeta!O33","v":-7401.9223559604561},{"$f":"Boundary!P97+DT*Zeta!P33","v":-100},null,null,null,null,{"$f":"Finance!AD15","v":6.1762250460517043},{"$f":"Finance!AH15","v":6.1741465343982709},{"$f":"Finance!AL15","v":0},"    < Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FI","FL","FG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,10,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COMMERCIAL","RETAIL","GOVT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,10,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FI","FL","FG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Boundary!U103+DT*(Investment!AC11+Finance!N67)","v":0},{"$f":"Boundary!V103+DT*(Investment!AD11+Finance!Q67)","v":0},{"$f":"Boundary!W103+DT*(Investment!AE11+Finance!T67)","v":0},null,null,"k"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Boundary!U105+DT*(Investment!AC13+Finance!N69)","v":-1065.1711258578193},{"$f":"Boundary!V105+DT*(Investment!AD13+Finance!Q69)","v":2.0736479200422774E-12},{"$f":"Boundary!W105+DT*(Investment!AE13+Finance!T69)","v":0},"0","0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Boundary!U106+DT*(Investment!AC14+Finance!N70)","v":175394.56336998177},{"$f":"Boundary!V106+DT*(Investment!AD14+Finance!Q70)","v":0},{"$f":"Boundary!W106+DT*(Investment!AE14+Finance!T70)","v":0},1,"I1","CAPITAL","INDUSTRIES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Boundary!U107+DT*(Investment!AC15+Finance!N71)","v":153204.1135919372},{"$f":"Boundary!V107+DT*(Investment!AD15+Finance!Q71)","v":0},{"$f":"Boundary!W107+DT*(Investment!AE15+Finance!T71)","v":0},2,"I2","GENERAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Boundary!U108+DT*(Investment!AC16+Finance!N72)","v":132766.1851506978},{"$f":"Boundary!V108+DT*(Investment!AD16+Finance!Q72)","v":0},{"$f":"Boundary!W108+DT*(Investment!AE16+Finance!T72)","v":0},3,"I3","NON_DUR"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Boundary!U110+DT*(Investment!AC18+Finance!N74)","v":0},{"$f":"Boundary!V110+DT*(Investment!AD18+Finance!Q74)","v":0},{"$f":"Boundary!W110+DT*(Investment!AE18+Finance!T74)","v":0},4,"L1","BOURGS","HOUSEHOLDS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Boundary!U111+DT*(Investment!AC19+Finance!N75)","v":0},{"$f":"Boundary!V111+DT*(Investment!AD19+Finance!Q75)","v":398374.96411164361},{"$f":"Boundary!W111+DT*(Investment!AE19+Finance!T75)","v":0},5,"L2","PRLTRT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Boundary!U112+DT*(Investment!AC20+Finance!N76)","v":0},{"$f":"Boundary!V112+DT*(Investment!AD20+Finance!Q76)","v":-23.213300851346627},{"$f":"Boundary!W112+DT*(Investment!AE20+Finance!T76)","v":0},6,"L3","DPNDNT"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Boundary!U114+DT*(Investment!AC22+Finance!N78)","v":-59.37362004189059},{"$f":"Boundary!V114+DT*(Investment!AD22+Finance!Q78)","v":0},{"$f":"Boundary!W114+DT*(Investment!AE22+Finance!T78)","v":0},7,"G1","LOCAL","GOVERNANCE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Boundary!U115+DT*(Investment!AC23+Finance!N79)","v":-90.330015169902751},{"$f":"Boundary!V115+DT*(Investment!AD23+Finance!Q79)","v":0},{"$f":"Boundary!W115+DT*(Investment!AE23+Finance!T79)","v":0},8,"G2","NATIONAL"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(U76:U87,U90:U91)","v":-460149.98735154711},{"$f":"Boundary!V117+DT*(Investment!AD25+Finance!Q81)","v":0},{"$f":"Boundary!W117+DT*(Investment!AE25+Finance!T81)","v":0},9,"FI","CMRCL","BANKING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Boundary!U118+DT*(Investment!AC26+Finance!N82)","v":0},{"$f":"-SUM(V75:V89,V91)","v":-398351.75081079226},{"$f":"Boundary!W118+DT*(Investment!AE26+Finance!T82)","v":0},10,"FL","RETAIL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Boundary!U119+DT*(Investment!AC27+Finance!N83)","v":0},{"$f":"Boundary!V119+DT*(Investment!AD27+Finance!Q83)","v":0},{"$f":"-SUM(W75:W90)","v":0},11,"FG","GOVT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FI","FL","FG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,10,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COMMERCIAL","RETAIL","GOVT",null,null,"k"]